Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21061 | $415,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$415,000
$181/sqft
Bid $
$294,047
Max bid / MAO
Room
~$120,953 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,695
$42/sqft
ARV
$463,749

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 $ $294,047 · Ask $415,000

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 sqft2295 sqft
ARV$463,749
List− $415,000
Rehab− $95,695
Gross profit$-46,946

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21061

Street locked · 21061 · SINGLE_FAMILY $500,000 · 2256 sqft
Street locked · 21061 · SINGLE_FAMILY $517,500 · 2370 sqft
Street locked · 21061 · SINGLE_FAMILY $420,000 · 2200 sqft

Net pro forma

Includes closing costs & 3.99-month carry

Buy closing (2%)$8,300
Holding carry$18,679
All-in capital$537,674
Sell costs (6%)− $27,825
Net proceeds$435,924
Net profit $-65,822
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,695

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: $95,695
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,295 sqft × $3.00) $6,885
Flooring — Hardwood Refinish (2,295 sqft × $4.50) $10,328
Contingency (15%) $12,482

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
2.0
Sqft
2295
Zip
21061

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 · 21061

Street locked · 21061

Glen Burnie, MD 21061

Ask$524,000
Bid $$396,089
Room~$127,911 over max bid · 24% of ask
WALK Street locked · 21061

Street locked · 21061

Glen Burnie, MD 21061

Ask$420,000
Bid $$303,211
Room~$116,789 over max bid · 28% of ask
WALK Street locked · 21061

Street locked · 21061

Glen Burnie, MD 21061

Ask$499,000
Bid $$376,148
Room~$122,852 over max bid · 25% of ask
WALK Street locked · 21061

Street locked · 21061

Glen Burnie, MD 21061

Ask$634,999
Bid $$501,648
Room~$133,351 over max bid · 21% of ask
WALK Street locked · 21061

Street locked · 21061

Glen Burnie, MD 21061

Ask$644,999
Bid $$508,577
Room~$136,422 over max bid · 21% of ask
← Bid/Pass Tape