Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20906 | $449,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$449,000
$376/sqft
Bid $
$335,143
Max bid / MAO
Room
~$113,857 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,189
$72/sqft
ARV
$275,332

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 $ $335,143 · Ask $449,000

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 sqft1193 sqft
ARV$275,332
List− $449,000
Rehab− $86,189
Gross profit$-259,857

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20906

Street locked · 20906 · CONDO $249,900 · 1166 sqft
Street locked · 20906 · CONDO $545,000 · 1251 sqft
Street locked · 20906 · CONDOS $300,000 · 1260 sqft

Net pro forma

Includes closing costs & 3.33-month carry

Buy closing (2%)$8,980
Holding carry$16,337
All-in capital$560,506
Sell costs (6%)− $16,520
Net proceeds$258,813
Net profit $-53,383
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,189

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: $86,189
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,193 sqft × $3.00) $3,579
Flooring — Hardwood Refinish (1,193 sqft × $4.50) $5,368
Contingency (15%) $11,242

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
3
Baths
2.0
Sqft
1193
Zip
20906

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 · 20906

Street locked · 20906

Silver Spring, MD 20906

Ask$259,999
Bid $$159,244
Room~$100,755 over max bid · 39% of ask
WALK Street locked · 20906

Street locked · 20906

Silver Spring, MD 20906

Ask$209,000
Bid $$117,106
Room~$91,894 over max bid · 44% of ask
WALK Street locked · 20906

Street locked · 20906

Silver Spring, MD 20906

Ask$380,000
Bid $$270,646
Room~$109,354 over max bid · 29% of ask
WALK Street locked · 20906

Street locked · 20906

Silver Spring, MD 20906

Ask$220,000
Bid $$120,440
Room~$99,560 over max bid · 45% of ask
WALK Street locked · 20906

Street locked · 20906

Silver Spring, MD 20906

Ask$169,900
Bid $$77,225
Room~$92,675 over max bid · 55% of ask
← Bid/Pass Tape