Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21220 | $424,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$424,900
$196/sqft
Bid $
$304,374
Max bid / MAO
Room
~$120,526 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,599
$44/sqft
ARV
$393,514

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 $ $304,374 · Ask $424,900

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 sqft2168 sqft
ARV$393,514
List− $424,900
Rehab− $94,599
Gross profit$-125,985

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21220

Street locked · 21220 · TOWNHOMES $445,000 · 2120 sqft
Street locked · 21220 · SINGLE_FAMILY $675,000 · 2304 sqft
Street locked · 21220 · SINGLE_FAMILY $452,750 · 1978 sqft

Net pro forma

Includes closing costs & 3.1-month carry

Buy closing (2%)$8,498
Holding carry$14,762
All-in capital$542,759
Sell costs (6%)− $23,611
Net proceeds$369,903
Net profit $-63,919
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,599

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: $94,599
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,168 sqft × $3.00) $6,504
Flooring — Hardwood Refinish (2,168 sqft × $4.50) $9,756
Contingency (15%) $12,339

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
2
Baths
2.0
Sqft
2168
Zip
21220

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 · 21220

Street locked · 21220

Middle River, MD 21220

Ask$639,990
Bid $$496,208
Room~$143,782 over max bid · 22% of ask
WALK Street locked · 21220

Street locked · 21220

Middle River, MD 21220

Ask$525,000
Bid $$392,974
Room~$132,026 over max bid · 25% of ask
WALK Street locked · 21220

Street locked · 21220

Baltimore, MD 21220

Ask$699,900
Bid $$549,859
Room~$150,041 over max bid · 21% of ask
WALK Street locked · 21220

Street locked · 21220

Middle River, MD 21220

Ask$349,600
Bid $$241,236
Room~$108,364 over max bid · 31% of ask
WALK Street locked · 21220

Street locked · 21220

Middle River, MD 21220

Ask$739,990
Bid $$585,129
Room~$154,861 over max bid · 21% of ask
← Bid/Pass Tape