Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21229 | $119,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$119,900
$100/sqft
Bid $
$27,468
Max bid / MAO
Room
~$92,432 over max bid · 77% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,284
$72/sqft
ARV
$134,248

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 $ $27,468 · Ask $119,900

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 sqft1204 sqft
ARV$134,248
List− $119,900
Rehab− $86,284
Gross profit$-71,936

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21229

Street locked · 21229 · TOWNHOMES $105,000 · 1200 sqft
Street locked · 21229 · TOWNHOMES $193,000 · 1196 sqft
Street locked · 21229 · TOWNHOMES $300,000 · 1240 sqft

Net pro forma

Includes closing costs & 4.37-month carry

Buy closing (2%)$2,398
Holding carry$8,259
All-in capital$216,841
Sell costs (6%)− $8,055
Net proceeds$126,193
Net profit $-79,295
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,284

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: $86,284
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,204 sqft × $3.00) $3,612
Flooring — Hardwood Refinish (1,204 sqft × $4.50) $5,418
Contingency (15%) $11,254

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
1204
Zip
21229

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 · 21229

Street locked · 21229

Baltimore, MD 21229

Ask$199,999
Bid $$100,553
Room~$99,446 over max bid · 50% of ask
WALK Street locked · 21229

Street locked · 21229

Baltimore, MD 21229

Ask$204,000
Bid $$105,528
Room~$98,472 over max bid · 48% of ask
WALK Street locked · 21229

Street locked · 21229

Baltimore, MD 21229

Ask$219,000
Bid $$116,740
Room~$102,260 over max bid · 47% of ask
WALK Street locked · 21229

Street locked · 21229

Baltimore, MD 21229

Ask$130,000
Bid $$37,855
Room~$92,145 over max bid · 71% of ask
WALK Street locked · 21229

Street locked · 21229

Baltimore, MD 21229

Ask$328,000
Bid $$220,845
Room~$107,155 over max bid · 33% of ask
← Bid/Pass Tape