Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21221 | $289,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$289,900
$176/sqft
Bid $
$182,581
Max bid / MAO
Room
~$107,319 over max bid · 37% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,131
$55/sqft
ARV
$287,480

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 $ $182,581 · Ask $289,900

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 sqft1650 sqft
ARV$287,480
List− $289,900
Rehab− $90,131
Gross profit$-92,552

Contextual market baseline

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

Street locked · 21221 · TOWNHOMES $300,000 · 1690 sqft
Street locked · 21221 · CONDOS $305,000 · 1598 sqft
Street locked · 21221 · TOWNHOMES $244,000 · 1587 sqft

Net pro forma

Includes closing costs & 4.47-month carry

Buy closing (2%)$5,798
Holding carry$15,572
All-in capital$401,401
Sell costs (6%)− $17,249
Net proceeds$270,231
Net profit $-69,915
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,131

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: $90,131
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,650 sqft × $3.00) $4,950
Flooring — Hardwood Refinish (1,650 sqft × $4.50) $7,425
Contingency (15%) $11,756

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
1650
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