Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20904 | $700,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$700,000
$241/sqft
Bid $
$555,212
Max bid / MAO
Room
~$144,788 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$100,999
$35/sqft
ARV
$698,920

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 $ $555,212 · Ask $700,000

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 sqft2910 sqft
ARV$698,920
List− $700,000
Rehab− $100,999
Gross profit$-102,079

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20904

Street locked · 20904 · SINGLE_FAMILY $1,017,500 · 3024 sqft
Street locked · 20904 · SINGLE_FAMILY $822,000 · 2715 sqft
Street locked · 20904 · SINGLE_FAMILY $879,900 · 3116 sqft

Net pro forma

Includes closing costs & 2.68-month carry

Buy closing (2%)$14,000
Holding carry$19,678
All-in capital$834,677
Sell costs (6%)− $41,935
Net proceeds$656,985
Net profit $-48,919
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $100,999

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: $100,999
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,910 sqft × $3.00) $8,730
Flooring — Hardwood Refinish (2,910 sqft × $4.50) $13,095
Contingency (15%) $13,174

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
4
Baths
4.0
Sqft
2910
Zip
20904

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 · 20904

Street locked · 20904

Silver Spring, MD 20904

Ask$174,000
Bid $$83,138
Room~$90,862 over max bid · 52% of ask
WALK Street locked · 20904

Street locked · 20904

Silver Spring, MD 20904

Ask$349,900
Bid $$238,691
Room~$111,209 over max bid · 32% of ask
WALK Street locked · 20904

Street locked · 20904

Silver Spring, MD 20904

Ask$205,000
Bid $$111,198
Room~$93,802 over max bid · 46% of ask
WALK Street locked · 20904

Street locked · 20904

Silver Spring, MD 20904

Ask$199,900
Bid $$102,973
Room~$96,927 over max bid · 48% of ask
WALK Street locked · 20904

Street locked · 20904

Silver Spring, MD 20904

Ask$192,000
Bid $$95,725
Room~$96,275 over max bid · 50% of ask
← Bid/Pass Tape