Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21804 | $479,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$479,000
$170/sqft
Bid $
$349,424
Max bid / MAO
Room
~$129,576 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$100,222
$36/sqft
ARV
$413,208

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 $ $349,424 · Ask $479,000

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 sqft2820 sqft
ARV$413,208
List− $479,000
Rehab− $100,222
Gross profit$-166,014

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21804

Street locked · 21804 · SINGLE_FAMILY $479,000 · 2820 sqft
Street locked · 21804 · SINGLE_FAMILY $485,000 · 2800 sqft
Street locked · 21804 · SINGLE_FAMILY $395,000 · 2500 sqft

Net pro forma

Includes closing costs & 6.45-month carry

Buy closing (2%)$9,580
Holding carry$34,246
All-in capital$623,048
Sell costs (6%)− $24,792
Net proceeds$388,415
Net profit $-65,455
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $100,222

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: $100,222
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,820 sqft × $3.00) $8,460
Flooring — Hardwood Refinish (2,820 sqft × $4.50) $12,690
Contingency (15%) $13,072

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
2820
Zip
21804

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 · 21804

Street locked · 21804

Salisbury, MD 21804

Ask$259,990
Bid $$155,049
Room~$104,941 over max bid · 40% of ask
WALK Street locked · 21804

Street locked · 21804

Salisbury, MD 21804

Ask$263,990
Bid $$158,788
Room~$105,202 over max bid · 40% of ask
WALK Street locked · 21804

Street locked · 21804

Salisbury, MD 21804

Ask$264,990
Bid $$159,722
Room~$105,268 over max bid · 40% of ask
WALK Street locked · 21804

Street locked · 21804

Salisbury, MD 21804

Ask$299,990
Bid $$192,434
Room~$107,556 over max bid · 36% of ask
WALK Street locked · 21804

Street locked · 21804

Salisbury, MD 21804

Ask$310,490
Bid $$202,247
Room~$108,243 over max bid · 35% of ask
← Bid/Pass Tape