Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21042 | $665,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$665,000
$276/sqft
Bid $
$526,762
Max bid / MAO
Room
~$138,238 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$96,652
$40/sqft
ARV
$541,197

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 $ $526,762 · Ask $665,000

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 sqft2406 sqft
ARV$541,197
List− $665,000
Rehab− $96,652
Gross profit$-220,455

Contextual market baseline

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

Street locked · 21042 · CONDOS $690,000 · 2400 sqft
Street locked · 21042 · SINGLE_FAMILY $744,000 · 2692 sqft
Street locked · 21042 · SINGLE_FAMILY $678,000 · 2028 sqft

Net pro forma

Includes closing costs & 3.02-month carry

Buy closing (2%)$13,300
Holding carry$21,085
All-in capital$796,037
Sell costs (6%)− $32,472
Net proceeds$508,725
Net profit $-47,196
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $96,652

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: $96,652
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,406 sqft × $3.00) $7,218
Flooring — Hardwood Refinish (2,406 sqft × $4.50) $10,827
Contingency (15%) $12,607

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
5
Baths
3.0
Sqft
2406
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$799,000
Bid $$649,920
Room~$149,080 over max bid · 19% 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
← Bid/Pass Tape