Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21221 | $600,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$600,000
$563/sqft
Bid $
$436,002
Max bid / MAO
Room
~$163,998 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,094
$80/sqft
ARV
$185,729

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 $ $436,002 · Ask $600,000

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 sqft1066 sqft
ARV$185,729
List− $600,000
Rehab− $85,094
Gross profit$-499,365

Contextual market baseline

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

Street locked · 21221 · SINGLE_FAMILY $265,000 · 1050 sqft
Street locked · 21221 · TOWNHOMES $187,000 · 1040 sqft
Street locked · 21221 · TOWNHOMES $130,000 · 992 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$12,000
Holding carry$25,120
All-in capital$722,214
Sell costs (6%)− $11,144
Net proceeds$174,585
Net profit $-90,264
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,094

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: $85,094
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,066 sqft × $3.00) $3,198
Flooring — Hardwood Refinish (1,066 sqft × $4.50) $4,797
Contingency (15%) $11,099

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
2/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
1.0
Sqft
1066
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$565,000
Bid $$428,532
Room~$136,468 over max bid · 24% of ask
← Bid/Pass Tape