Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20904 | $650,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$650,000
$311/sqft
Bid $
$331,280
Max bid / MAO
Room
~$318,720 over max bid · 49% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$52,175
$25/sqft
ARV
$501,253

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 $ $331,280 · Ask $650,000

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 sqft2087 sqft
ARV$501,253
List− $650,000
Rehab− $52,175
Gross profit$-200,922

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20904

Street locked · 20904 · SINGLE_FAMILY $660,000 · 2084 sqft
Street locked · 20904 · SINGLE_FAMILY $500,000 · 2179 sqft
Street locked · 20904 · TOWNHOMES $595,000 · 1987 sqft

Net pro forma

Includes closing costs & 3.22-month carry

Buy closing (2%)$13,000
Holding carry$19,186
All-in capital$734,361
Sell costs (6%)− $30,075
Net proceeds$471,178
Net profit $-274,047
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: $52,175
Renovation Budget (estimated) $52,175

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
4
Baths
4.0
Sqft
2087
Zip
20904

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 · 20904

Street locked · 20904

Silver Spring, MD 20904

Ask$700,000
Bid $$555,212
Room~$144,788 over max bid · 21% of ask
WALK Street locked · 20904

Street locked · 20904

Silver Spring, MD 20904

Ask$174,000
Bid $$83,138
Room~$90,862 over max bid · 52% of ask
WALK Street locked · 20904

Street locked · 20904

Silver Spring, MD 20904

Ask$349,900
Bid $$238,691
Room~$111,209 over max bid · 32% of ask
WALK Street locked · 20904

Street locked · 20904

Silver Spring, MD 20904

Ask$205,000
Bid $$111,198
Room~$93,802 over max bid · 46% of ask
WALK Street locked · 20904

Street locked · 20904

Silver Spring, MD 20904

Ask$199,900
Bid $$102,973
Room~$96,927 over max bid · 48% of ask
← Bid/Pass Tape