Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21042 | $799,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$799,000
$301/sqft
Bid $
$649,920
Max bid / MAO
Room
~$149,080 over max bid · 19% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$98,774
$37/sqft
ARV
$593,421

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 $ $649,920 · Ask $799,000

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 sqft2652 sqft
ARV$593,421
List− $799,000
Rehab− $98,774
Gross profit$-304,353

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21042

Street locked · 21042 · SINGLE_FAMILY $744,000 · 2692 sqft
Street locked · 21042 · CONDOS $690,000 · 2400 sqft
Street locked · 21042 · SINGLE_FAMILY $785,000 · 3008 sqft

Net pro forma

Includes closing costs & 2.82-month carry

Buy closing (2%)$15,980
Holding carry$23,207
All-in capital$936,961
Sell costs (6%)− $35,605
Net proceeds$557,816
Net profit $-38,866
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $98,774

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: $98,774
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,652 sqft × $3.00) $7,956
Flooring — Hardwood Refinish (2,652 sqft × $4.50) $11,934
Contingency (15%) $12,884

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
2652
Zip
21042

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 · 21042

Street locked · 21042

Ellicott City, MD 21042

Ask$445,000
Bid $$330,947
Room~$114,053 over max bid · 26% of ask
WALK Street locked · 21042

Street locked · 21042

Ellicott City, MD 21042

Ask$654,900
Bid $$516,189
Room~$138,711 over max bid · 21% of ask
WALK Street locked · 21042

Street locked · 21042

Ellicott City, MD 21042

Ask$625,000
Bid $$491,255
Room~$133,745 over max bid · 21% of ask
WALK Street locked · 21042

Street locked · 21042

Ellicott City, MD 21042

Ask$745,000
Bid $$591,816
Room~$153,184 over max bid · 21% of ask
WALK Street locked · 21042

Street locked · 21042

Ellicott City, MD 21042

Ask$650,000
Bid $$515,432
Room~$134,568 over max bid · 21% of ask
← Bid/Pass Tape