Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21157 | $499,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$499,000
$273/sqft
Bid $
$376,521
Max bid / MAO
Room
~$122,479 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,649
$50/sqft
ARV
$360,916

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 $ $376,521 · Ask $499,000

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 sqft1826 sqft
ARV$360,916
List− $499,000
Rehab− $91,649
Gross profit$-229,733

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21157

Street locked · 21157 · SINGLE_FAMILY $500,000 · 1810 sqft
Street locked · 21157 · SINGLE_FAMILY $385,000 · 1960 sqft
Street locked · 21157 · SINGLE_FAMILY $465,000 · 1682 sqft

Net pro forma

Includes closing costs & 2.78-month carry

Buy closing (2%)$9,980
Holding carry$15,052
All-in capital$615,681
Sell costs (6%)− $21,655
Net proceeds$339,261
Net profit $-55,074
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,649

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: $91,649
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,826 sqft × $3.00) $5,478
Flooring — Hardwood Refinish (1,826 sqft × $4.50) $8,217
Contingency (15%) $11,954

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
3
Baths
3.0
Sqft
1826
Zip
21157

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 · 21157

Street locked · 21157

Westminster, MD 21157

Ask$719,000
Bid $$574,526
Room~$144,474 over max bid · 20% of ask
WALK Street locked · 21157

Street locked · 21157

Westminster, MD 21157

Ask$385,000
Bid $$274,050
Room~$110,950 over max bid · 29% of ask
WALK Street locked · 21157

Street locked · 21157

Westminster, MD 21157

Ask$280,000
Bid $$175,645
Room~$104,355 over max bid · 37% of ask
WALK Street locked · 21157

Street locked · 21157

Westminster, MD 21157

Ask$425,000
Bid $$312,382
Room~$112,618 over max bid · 26% of ask
WALK Street locked · 21157

Street locked · 21157

Westminster, MD 21157

Ask$450,000
Bid $$325,584
Room~$124,416 over max bid · 28% of ask
← Bid/Pass Tape