Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20602 | $420,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$420,000
$277/sqft
Bid $
$186,574
Max bid / MAO
Room
~$233,426 over max bid · 56% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$37,850
$25/sqft
ARV
$293,180

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 $ $186,574 · Ask $420,000

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 sqft1514 sqft
ARV$293,180
List− $420,000
Rehab− $37,850
Gross profit$-164,670

Contextual market baseline

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

Street locked · 20602 · SINGLE_FAMILY $436,000 · 1514 sqft
Street locked · 20602 · SINGLE_FAMILY $385,000 · 1488 sqft
Street locked · 20602 · SINGLE_FAMILY $408,000 · 1581 sqft

Net pro forma

Includes closing costs & 3.0-month carry

Buy closing (2%)$8,400
Holding carry$11,550
All-in capital$477,800
Sell costs (6%)− $17,591
Net proceeds$275,590
Net profit $-209,579
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: $37,850
Renovation Budget (estimated) $37,850

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
3.0
Sqft
1514
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