Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20815 | $459,599 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$459,599
$347/sqft
Bid $
$407,708
Max bid / MAO
Room
~$51,891 over max bid · 11% of ask
vs max bid
Verdict
BID TARGET
Negotiate to $407,708
Rehab
$33,150
$25/sqft
ARV
$576,981

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 $ $407,708 · Ask $459,599

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 sqft1326 sqft
ARV$576,981
List− $459,599
Rehab− $33,150
Gross profit$84,232

Contextual market baseline

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

Street locked · 20815 · CONDOS $542,000 · 1310 sqft
Street locked · 20815 · CONDOS $355,000 · 1353 sqft
Street locked · 20815 · SINGLE_FAMILY $995,000 · 1466 sqft

Net pro forma

Includes closing costs & 7.53-month carry

Buy closing (2%)$9,192
Holding carry$31,724
All-in capital$533,665
Sell costs (6%)− $34,619
Net proceeds$542,362
Net profit $14,827
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: $33,150
Renovation Budget (estimated) $33,150

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
2
Baths
2.0
Sqft
1326
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