Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21811 | $512,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$512,000
$303/sqft
Bid $
$277,344
Max bid / MAO
Room
~$234,656 over max bid · 46% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$42,250
$25/sqft
ARV
$417,806

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 $ $277,344 · Ask $512,000

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 sqft1690 sqft
ARV$417,806
List− $512,000
Rehab− $42,250
Gross profit$-136,444

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21811

Street locked · 21811 · MOBILE $335,000 · 1648 sqft
Street locked · 21811 · SINGLE_FAMILY $485,000 · 1792 sqft
Street locked · 21811 · SINGLE_FAMILY $316,000 · 1828 sqft

Net pro forma

Includes closing costs & 7.57-month carry

Buy closing (2%)$10,240
Holding carry$35,529
All-in capital$600,019
Sell costs (6%)− $25,068
Net proceeds$392,738
Net profit $-195,914
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: $42,250
Renovation Budget (estimated) $42,250

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
1690
Zip
21811

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 · 21811

Street locked · 21811

Berlin, MD 21811

Ask$699,990
Bid $—
Room—
Skip Street locked · 21811

Street locked · 21811

Berlin, MD 21811

Ask$320,000
Bid $—
Room—
Skip Street locked · 21811

Street locked · 21811

Berlin, MD 21811

Ask$489,900
Bid $—
Room—
Skip Street locked · 21811

Street locked · 21811

Ocean Pines, MD 21811

Ask$615,000
Bid $—
Room—
Skip Street locked · 21811

Street locked · 21811

Ocean Pines, MD 21811

Ask$674,999
Bid $—
Room—
← Bid/Pass Tape