Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20878 | $565,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$565,000
$314/sqft
Bid $
$438,425
Max bid / MAO
Room
~$126,575 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,425
$51/sqft
ARV
$489,951

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 $ $438,425 · Ask $565,000

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 sqft1800 sqft
ARV$489,951
List− $565,000
Rehab− $91,425
Gross profit$-166,474

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20878

Street locked · 20878 · SINGLE_FAMILY $720,000 · 1848 sqft
Street locked · 20878 · CONDOS $503,000 · 1868 sqft
Street locked · 20878 · TOWNHOMES $437,500 · 1714 sqft

Net pro forma

Includes closing costs & 4.68-month carry

Buy closing (2%)$11,300
Holding carry$28,161
All-in capital$695,886
Sell costs (6%)− $29,397
Net proceeds$460,554
Net profit $-49,666
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,425

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: $91,425
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,800 sqft × $3.00) $5,400
Flooring — Hardwood Refinish (1,800 sqft × $4.50) $8,100
Contingency (15%) $11,925

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
3.0
Sqft
1800
Zip
20878

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 · 20878

Street locked · 20878

Gaithersburg, MD 20878

Ask$709,775
Bid $$566,724
Room~$143,051 over max bid · 20% of ask
WALK Street locked · 20878

Street locked · 20878

Gaithersburg, MD 20878

Ask$377,000
Bid $$268,475
Room~$108,525 over max bid · 29% of ask
WALK Street locked · 20878

Street locked · 20878

North Potomac, MD 20878

Ask$499,950
Bid $$378,643
Room~$121,307 over max bid · 24% of ask
WALK Street locked · 20878

Street locked · 20878

Gaithersburg, MD 20878

Ask$549,900
Bid $$420,667
Room~$129,233 over max bid · 24% of ask
WALK Street locked · 20878

Street locked · 20878

North Potomac, MD 20878

Ask$450,000
Bid $$336,120
Room~$113,880 over max bid · 25% of ask
← Bid/Pass Tape