Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20603 | $439,900 Flip Analysis — FlipScout
Ask
$439,900
$196/sqft
Bid $
$317,751
Max bid / MAO
Room
~$122,149 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,254
$42/sqft
ARV
$409,822

Clearance (C) — bid physics. C = Bid $ ÷ Ask. We don't mint fake CLEARS. CLEARS · BID TARGET · WALK

Free: tape numbers + 3 Bid Checks/mo. Pro $15/mo: unlimited Bid Checks · streets + Deal Architecture.

Deal Architecture · Pro

Bid $ $317,751 · Ask $439,900

Walk-away max bid is free above — same math as the Bid/Pass Tape. Live waterfall, health, controls, and rehab bands unlock with Pro. We do not show a hollow OUR EDGE with empty dashes.

Go Pro $15/mo MAO calculator
Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft2244 sqft
ARV$409,822
List− $439,900
Rehab− $95,254
Gross profit$-125,332

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20603

Street locked · 20603 · TOWNHOMES $399,000 · 2200 sqft
Street locked · 20603 · TOWNHOMES $440,000 · 2293 sqft
Street locked · 20603 · SINGLE_FAMILY $444,999 · 2184 sqft

Net pro forma

Includes closing costs & 4.62-month carry

Buy closing (2%)$8,798
Holding carry$22,664
All-in capital$566,616
Sell costs (6%)− $24,589
Net proceeds$385,232
Net profit $-63,415
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,254

Baseline notes

Investor scope checklist

  • ▸Kitchen cabinets/counters are primary value-add
  • ▸Flooring and paint drive resale perception
  • ▸Exterior curb appeal strongly impacts ARV
  • ▸Mechanicals assumed functional; verify on inspection

Renovation budget

Total: $95,254
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,244 sqft × $3.00) $6,732
Flooring — Hardwood Refinish (2,244 sqft × $4.50) $10,098
Contingency (15%) $12,424

Rehab from historical Condition Tier $/sqft band × subject sqft — not vision-invented GC quotes. Verify with a licensed contractor before closing.

Neighborhood & Apex

Trajectory: Stable

No enrichment data.

Apex breakdown

Threshold 85+ = Apex Hot

profit margin
15/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
4.0
Sqft
2244
Zip
20603

Assigns Condition Tier 1–4 from listing photos (gut / heavy / cosmetic / turnkey). Rehab $ comes from historical tier bands — not photo guessing. Usually ~30–90s.

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 20603

Street locked · 20603

Waldorf, MD 20603

Ask$684,990
Bid $$533,877
Room~$151,113 over max bid · 22% of ask
WALK Street locked · 20603

Street locked · 20603

Waldorf, MD 20603

Ask$450,000
Bid $$326,886
Room~$123,114 over max bid · 27% of ask
WALK Street locked · 20603

Street locked · 20603

Waldorf, MD 20603

Ask$539,255
Bid $$408,876
Room~$130,379 over max bid · 24% of ask
WALK Street locked · 20603

Street locked · 20603

Waldorf, MD 20603

Ask$649,999
Bid $$499,399
Room~$150,600 over max bid · 23% of ask
WALK Street locked · 20603

Street locked · 20603

Waldorf, MD 20603

Ask$437,310
Bid $$317,816
Room~$119,494 over max bid · 27% of ask
← Bid/Pass Tape