Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21229 | $209,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$209,999
$91/sqft
Bid $
$102,407
Max bid / MAO
Room
~$107,592 over max bid · 51% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,738
$42/sqft
ARV
$258,968

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 $ $102,407 · Ask $209,999

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 sqft2300 sqft
ARV$258,968
List− $209,999
Rehab− $95,738
Gross profit$-46,768

Contextual market baseline

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

Street locked · 21229 · TOWNHOMES $205,000 · 1995 sqft
Street locked · 21229 · TOWNHOMES $220,000 · 1948 sqft
Street locked · 21229 · MULTI_FAMILY $220,000 · 1948 sqft

Net pro forma

Includes closing costs & 4.61-month carry

Buy closing (2%)$4,200
Holding carry$12,920
All-in capital$322,857
Sell costs (6%)− $15,538
Net proceeds$243,430
Net profit $-81,946
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,738

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: $95,738
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,300 sqft × $3.00) $6,900
Flooring — Hardwood Refinish (2,300 sqft × $4.50) $10,350
Contingency (15%) $12,488

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
4
Baths
3.0
Sqft
2300
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