Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21221 | $565,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$565,000
$190/sqft
Bid $
$428,532
Max bid / MAO
Room
~$136,468 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$101,516
$34/sqft
ARV
$517,463

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 $ $428,532 · Ask $565,000

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 sqft2970 sqft
ARV$517,463
List− $565,000
Rehab− $101,516
Gross profit$-149,053

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21221

Street locked · 21221 · SINGLE_FAMILY $485,000 · 2577 sqft
Street locked · 21221 · SINGLE_FAMILY $361,000 · 2508 sqft
Street locked · 21221 · SINGLE_FAMILY $470,000 · 2468 sqft

Net pro forma

Includes closing costs & 4.28-month carry

Buy closing (2%)$11,300
Holding carry$26,150
All-in capital$703,966
Sell costs (6%)− $31,048
Net proceeds$486,415
Net profit $-60,040
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $101,516

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: $101,516
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,970 sqft × $3.00) $8,910
Flooring — Hardwood Refinish (2,970 sqft × $4.50) $13,365
Contingency (15%) $13,241

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
2970
Zip
21221

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 · 21221

Street locked · 21221

Baltimore, MD 21221

Ask$175,000
Bid $$81,544
Room~$93,456 over max bid · 53% of ask
WALK Street locked · 21221

Street locked · 21221

Essex, MD 21221

Ask$449,990
Bid $$325,862
Room~$124,128 over max bid · 28% of ask
WALK Street locked · 21221

Street locked · 21221

Essex, MD 21221

Ask$250,000
Bid $$146,389
Room~$103,611 over max bid · 41% of ask
WALK Street locked · 21221

Street locked · 21221

Essex, MD 21221

Ask$414,950
Bid $$294,804
Room~$120,146 over max bid · 29% of ask
WALK Street locked · 21221

Street locked · 21221

Essex, MD 21221

Ask$399,900
Bid $$283,714
Room~$116,186 over max bid · 29% of ask
← Bid/Pass Tape