Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21222 | $219,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$219,999
$178/sqft
Bid $
$120,777
Max bid / MAO
Room
~$99,222 over max bid · 45% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,534
$70/sqft
ARV
$234,914

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 $ $120,777 · Ask $219,999

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 sqft1233 sqft
ARV$234,914
List− $219,999
Rehab− $86,534
Gross profit$-71,619

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21222

Street locked · 21222 · SINGLE_FAMILY $266,000 · 1236 sqft
Street locked · 21222 · TOWNHOMES $245,000 · 1216 sqft
Street locked · 21222 · SINGLE_FAMILY $180,000 · 1208 sqft

Net pro forma

Includes closing costs & 2.74-month carry

Buy closing (2%)$4,400
Holding carry$7,699
All-in capital$318,632
Sell costs (6%)− $14,095
Net proceeds$220,819
Net profit $-71,700
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,534

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: $86,534
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,233 sqft × $3.00) $3,699
Flooring — Hardwood Refinish (1,233 sqft × $4.50) $5,548
Contingency (15%) $11,287

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
1.0
Sqft
1233
Zip
21222

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 · 21222

Street locked · 21222

Baltimore, MD 21222

Ask$210,000
Bid $$113,199
Room~$96,801 over max bid · 46% of ask
WALK Street locked · 21222

Street locked · 21222

Baltimore, MD 21222

Ask$449,990
Bid $$328,060
Room~$121,930 over max bid · 27% of ask
WALK Street locked · 21222

Street locked · 21222

Baltimore, MD 21222

Ask$474,990
Bid $$350,910
Room~$124,080 over max bid · 26% of ask
WALK Street locked · 21222

Street locked · 21222

Baltimore, MD 21222

Ask$462,990
Bid $$339,990
Room~$123,000 over max bid · 27% of ask
WALK Street locked · 21222

Street locked · 21222

Baltimore, MD 21222

Ask$354,900
Bid $$243,754
Room~$111,146 over max bid · 31% of ask
← Bid/Pass Tape