Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20601 | $680,957 Flip Analysis — FlipScout
Property photo 1 Property photo 2
Ask
$680,957
$199/sqft
Bid $
$377,002
Max bid / MAO
Room
~$303,955 over max bid · 45% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,650
$25/sqft
ARV
$604,197

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 $ $377,002 · Ask $680,957

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 sqft3426 sqft
ARV$604,197
List− $680,957
Rehab− $85,650
Gross profit$-162,410

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20601

Street locked · 20601 · SINGLE_FAMILY $649,990 · 3337 sqft
Street locked · 20601 · SINGLE_FAMILY $555,000 · 3576 sqft
Street locked · 20601 · SINGLE_FAMILY $570,000 · 3796 sqft

Net pro forma

Includes closing costs & 2.95-month carry

Buy closing (2%)$13,619
Holding carry$18,414
All-in capital$798,640
Sell costs (6%)− $36,252
Net proceeds$567,945
Net profit $-246,212
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: $85,650
Renovation Budget (estimated) $85,650

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
5
Baths
5.0
Sqft
3426
Zip
20601

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 · 20601

Street locked · 20601

Waldorf, MD 20601

Ask$789,096
Bid $—
Room—
Skip Street locked · 20601

Street locked · 20601

Waldorf, MD 20601

Ask$507,136
Bid $—
Room—
Skip Street locked · 20601

Street locked · 20601

Waldorf, MD 20601

Ask$350,000
Bid $—
Room—
Skip Street locked · 20601

Street locked · 20601

Waldorf, MD 20601

Ask$500,080
Bid $—
Room—
Skip Street locked · 20601

Street locked · 20601

Waldorf, MD 20601

Ask$414,499
Bid $—
Room—
← Bid/Pass Tape