Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21784 | $565,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$565,000
$245/sqft
Bid $
$434,171
Max bid / MAO
Room
~$130,829 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,764
$42/sqft
ARV
$541,363

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 $ $434,171 · Ask $565,000

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 sqft2303 sqft
ARV$541,363
List− $565,000
Rehab− $95,764
Gross profit$-119,401

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21784

Street locked · 21784 · SINGLE_FAMILY $380,000 · 2276 sqft
Street locked · 21784 · SINGLE_FAMILY $535,000 · 2380 sqft
Street locked · 21784 · SINGLE_FAMILY $675,000 · 2200 sqft

Net pro forma

Includes closing costs & 2.53-month carry

Buy closing (2%)$11,300
Holding carry$15,324
All-in capital$687,388
Sell costs (6%)− $32,482
Net proceeds$508,882
Net profit $-54,127
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,764

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: $95,764
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,303 sqft × $3.00) $6,909
Flooring — Hardwood Refinish (2,303 sqft × $4.50) $10,364
Contingency (15%) $12,491

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
2.0
Sqft
2303
Zip
21784

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 · 21784

Street locked · 21784

Sykesville, MD 21784

Ask$575,480
Bid $$439,248
Room~$136,232 over max bid · 24% of ask
WALK Street locked · 21784

Street locked · 21784

Sykesville, MD 21784

Ask$664,000
Bid $$521,980
Room~$142,020 over max bid · 21% of ask
WALK Street locked · 21784

Street locked · 21784

Sykesville, MD 21784

Ask$535,090
Bid $$401,499
Room~$133,591 over max bid · 25% of ask
WALK Street locked · 21784

Street locked · 21784

Sykesville, MD 21784

Ask$614,635
Bid $$483,310
Room~$131,325 over max bid · 21% of ask
WALK Street locked · 21784

Street locked · 21784

Sykesville, MD 21784

Ask$506,425
Bid $$382,175
Room~$124,250 over max bid · 25% of ask
← Bid/Pass Tape