Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21043 | $785,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$785,990
$378/sqft
Bid $
$583,381
Max bid / MAO
Room
~$202,609 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,823
$45/sqft
ARV
$528,511

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 $ $583,381 · Ask $785,990

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 sqft2078 sqft
ARV$528,511
List− $785,990
Rehab− $93,823
Gross profit$-351,302

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21043

Street locked · 21043 · SINGLE_FAMILY $855,000 · 2078 sqft
Street locked · 21043 · SINGLE_FAMILY $510,000 · 2042 sqft
Street locked · 21043 · TOWNHOMES $556,000 · 2116 sqft

Net pro forma

Includes closing costs & 2.18-month carry

Buy closing (2%)$15,720
Holding carry$17,582
All-in capital$913,114
Sell costs (6%)− $31,711
Net proceeds$496,800
Net profit $-106,224
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,823

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: $93,823
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,078 sqft × $3.00) $6,234
Flooring — Hardwood Refinish (2,078 sqft × $4.50) $9,351
Contingency (15%) $12,238

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
1/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
2078
Zip
21043

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 · 21043

Street locked · 21043

Ellicott City, MD 21043

Ask$435,000
Bid $$320,045
Room~$114,955 over max bid · 26% of ask
WALK Street locked · 21043

Street locked · 21043

Ellicott City, MD 21043

Ask$440,000
Bid $$324,871
Room~$115,129 over max bid · 26% of ask
WALK Street locked · 21043

Street locked · 21043

Ellicott City, MD 21043

Ask$650,000
Bid $$502,943
Room~$147,057 over max bid · 23% of ask
WALK Street locked · 21043

Street locked · 21043

Ellicott City, MD 21043

Ask$675,000
Bid $$534,350
Room~$140,650 over max bid · 21% of ask
WALK Street locked · 21043

Street locked · 21043

Ellicott City, MD 21043

Ask$585,000
Bid $$452,771
Room~$132,229 over max bid · 23% of ask
← Bid/Pass Tape