Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20744 | $435,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$435,000
$163/sqft
Bid $
$309,585
Max bid / MAO
Room
~$125,415 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$98,912
$37/sqft
ARV
$534,022

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 $ $309,585 · Ask $435,000

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 sqft2668 sqft
ARV$534,022
List− $435,000
Rehab− $98,912
Gross profit$110

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20744

Street locked · 20744 · SINGLE_FAMILY $551,000 · 2664 sqft
Street locked · 20744 · SINGLE_FAMILY $670,000 · 2852 sqft
Street locked · 20744 · SINGLE_FAMILY $605,000 · 2386 sqft

Net pro forma

Includes closing costs & 4.33-month carry

Buy closing (2%)$8,700
Holding carry$21,192
All-in capital$563,804
Sell costs (6%)− $32,041
Net proceeds$501,980
Net profit $-67,560
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $98,912

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: $98,912
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,668 sqft × $3.00) $8,004
Flooring — Hardwood Refinish (2,668 sqft × $4.50) $12,006
Contingency (15%) $12,902

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
4
Baths
3.0
Sqft
2668
Zip
20744

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 · 20744

Street locked · 20744

Fort Washington, MD 20744

Ask$425,000
Bid $$309,574
Room~$115,426 over max bid · 27% of ask
WALK Street locked · 20744

Street locked · 20744

Fort Washington, MD 20744

Ask$364,900
Bid $$249,980
Room~$114,920 over max bid · 31% of ask
WALK Street locked · 20744

Street locked · 20744

Fort Washington, MD 20744

Ask$499,900
Bid $$367,029
Room~$132,871 over max bid · 27% of ask
WALK Street locked · 20744

Street locked · 20744

Fort Washington, MD 20744

Ask$410,000
Bid $$288,673
Room~$121,327 over max bid · 30% of ask
WALK Street locked · 20744

Street locked · 20744

Fort Washington, MD 20744

Ask$450,000
Bid $$315,386
Room~$134,614 over max bid · 30% of ask
← Bid/Pass Tape