Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20815 | $205,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$205,000
$239/sqft
Bid $
$221,343
Max bid / MAO
Room
~$16,343 under max bid · 8% of ask
vs max bid
Verdict
CLEARS
Clears at $205,000
Rehab
$21,475
$25/sqft
ARV
$317,709

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 $ $221,343 · Ask $205,000

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 sqft859 sqft
ARV$317,709
List− $205,000
Rehab− $21,475
Gross profit$91,234

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20815

Street locked · 20815 · CONDOS $310,000 · 816 sqft
Street locked · 20815 · CONDOS $310,000 · 816 sqft
Street locked · 20815 · CONDOS $175,000 · 495 sqft

Net pro forma

Includes closing costs & 4.69-month carry

Buy closing (2%)$4,100
Holding carry$8,813
All-in capital$239,388
Sell costs (6%)− $19,063
Net proceeds$298,647
Net profit $55,261
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: $21,475
Renovation Budget (estimated) $21,475

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
1
Baths
1.0
Sqft
859
Zip
20815

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 · 20815

Street locked · 20815

Chevy Chase, MD 20815

Ask$437,000
Bid $$323,538
Room~$113,462 over max bid · 26% of ask
WALK Street locked · 20815

Street locked · 20815

Chevy Chase, MD 20815

Ask$374,900
Bid $$264,332
Room~$110,568 over max bid · 29% of ask
WALK Street locked · 20815

Street locked · 20815

Chevy Chase, MD 20815

Ask$289,000
Bid $$188,259
Room~$100,741 over max bid · 35% of ask
WALK Street locked · 20815

Street locked · 20815

Chevy Chase, MD 20815

Ask$499,000
Bid $$380,893
Room~$118,107 over max bid · 24% of ask
WALK Street locked · 20815

Street locked · 20815

Chevy Chase, MD 20815

Ask$318,000
Bid $$213,427
Room~$104,573 over max bid · 33% of ask
← Bid/Pass Tape