Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21221 | $495,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$495,000
$222/sqft
Bid $
$369,333
Max bid / MAO
Room
~$125,667 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,168
$43/sqft
ARV
$389,230

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 $ $369,333 · Ask $495,000

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 sqft2234 sqft
ARV$389,230
List− $495,000
Rehab− $95,168
Gross profit$-200,938

Contextual market baseline

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

Street locked · 21221 · SINGLE_FAMILY $305,000 · 2221 sqft
Street locked · 21221 · SINGLE_FAMILY $225,000 · 2088 sqft
Street locked · 21221 · SINGLE_FAMILY $875,000 · 2440 sqft

Net pro forma

Includes closing costs & 2.75-month carry

Buy closing (2%)$9,900
Holding carry$14,877
All-in capital$614,945
Sell costs (6%)− $23,354
Net proceeds$365,876
Net profit $-59,005
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,168

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: $95,168
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,234 sqft × $3.00) $6,702
Flooring — Hardwood Refinish (2,234 sqft × $4.50) $10,053
Contingency (15%) $12,413

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
4.0
Sqft
2234
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