Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20904 | $620,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$620,500
$277/sqft
Bid $
$486,601
Max bid / MAO
Room
~$133,899 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,194
$43/sqft
ARV
$536,262

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 $ $486,601 · Ask $620,500

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 sqft2237 sqft
ARV$536,262
List− $620,500
Rehab− $95,194
Gross profit$-179,432

Contextual market baseline

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

Street locked · 20904 · SINGLE_FAMILY $625,000 · 2218 sqft
Street locked · 20904 · SINGLE_FAMILY $615,000 · 2216 sqft
Street locked · 20904 · SINGLE_FAMILY $635,000 · 2285 sqft

Net pro forma

Includes closing costs & 4.12-month carry

Buy closing (2%)$12,410
Holding carry$27,029
All-in capital$755,133
Sell costs (6%)− $32,176
Net proceeds$504,086
Net profit $-49,187
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,194

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: $95,194
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,237 sqft × $3.00) $6,711
Flooring — Hardwood Refinish (2,237 sqft × $4.50) $10,066
Contingency (15%) $12,417

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
3.0
Sqft
2237
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$700,000
Bid $$555,212
Room~$144,788 over max bid · 21% of ask
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
← Bid/Pass Tape