Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20602 | $295,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$295,000
$200/sqft
Bid $
$181,399
Max bid / MAO
Room
~$113,601 over max bid · 39% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$36,800
$25/sqft
ARV
$285,047

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 $ $181,399 · Ask $295,000

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 sqft1472 sqft
ARV$285,047
List− $295,000
Rehab− $36,800
Gross profit$-46,753

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20602

Street locked · 20602 · SINGLE_FAMILY $385,000 · 1488 sqft
Street locked · 20602 · SINGLE_FAMILY $436,000 · 1514 sqft
Street locked · 20602 · TOWNHOMES $265,000 · 1410 sqft

Net pro forma

Includes closing costs & 2.95-month carry

Buy closing (2%)$5,900
Holding carry$7,977
All-in capital$345,677
Sell costs (6%)− $17,103
Net proceeds$267,944
Net profit $-84,912
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $36,800
Renovation Budget (estimated) $36,800

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
40/100
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
1472
Zip
20602

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

Skip Street locked · 20602

Street locked · 20602

Waldorf, MD 20602

Ask$239,999
Bid $—
Room—
Skip Street locked · 20602

Street locked · 20602

Waldorf, MD 20602

Ask$425,000
Bid $—
Room—
Skip Street locked · 20602

Street locked · 20602

Waldorf, MD 20602

Ask$469,900
Bid $—
Room—
Skip Street locked · 20602

Street locked · 20602

Waldorf, MD 20602

Ask$312,400
Bid $—
Room—
Skip Street locked · 20602

Street locked · 20602

Waldorf, MD 20602

Ask$385,000
Bid $—
Room—
← Bid/Pass Tape