Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20748 | $119,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$119,900
$136/sqft
Bid $
$30,182
Max bid / MAO
Room
~$89,718 over max bid · 75% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,516
$95/sqft
ARV
$175,098

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 $ $30,182 · Ask $119,900

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 sqft883 sqft
ARV$175,098
List− $119,900
Rehab− $83,516
Gross profit$-28,318

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20748

Street locked · 20748 · TOWNHOMES $335,000 · 832 sqft
Street locked · 20748 · CONDOS $119,000 · 768 sqft
Street locked · 20748 · CONDO $163,000 · 1056 sqft

Net pro forma

Includes closing costs & 5.38-month carry

Buy closing (2%)$2,398
Holding carry$10,032
All-in capital$215,846
Sell costs (6%)− $10,506
Net proceeds$164,592
Net profit $-76,450
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,516

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: $83,516
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (883 sqft × $3.00) $2,649
Flooring — Hardwood Refinish (883 sqft × $4.50) $3,974
Contingency (15%) $10,893

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
1
Baths
1.0
Sqft
883
Zip
20748

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 · 20748

Street locked · 20748

Temple Hills, MD 20748

Ask$395,500
Bid $$274,478
Room~$121,022 over max bid · 31% of ask
WALK Street locked · 20748

Street locked · 20748

Temple Hills, MD 20748

Ask$465,000
Bid $$341,700
Room~$123,300 over max bid · 27% of ask
WALK Street locked · 20748

Street locked · 20748

Temple Hills, MD 20748

Ask$299,800
Bid $$187,141
Room~$112,659 over max bid · 38% of ask
WALK Street locked · 20748

Street locked · 20748

Temple Hills, MD 20748

Ask$415,000
Bid $$303,374
Room~$111,626 over max bid · 27% of ask
WALK Street locked · 20748

Street locked · 20748

Temple Hills, MD 20748

Ask$524,900
Bid $$394,182
Room~$130,718 over max bid · 25% of ask
← Bid/Pass Tape