Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21093 | $450,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$450,000
$253/sqft
Bid $
$331,114
Max bid / MAO
Room
~$118,886 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,252
$51/sqft
ARV
$393,736

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 $ $331,114 · Ask $450,000

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 sqft1780 sqft
ARV$393,736
List− $450,000
Rehab− $91,252
Gross profit$-147,516

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21093

Street locked · 21093 · SINGLE_FAMILY $456,000 · 1806 sqft
Street locked · 21093 · SINGLE_FAMILY $430,000 · 1852 sqft
Street locked · 21093 · CONDOS $505,000 · 1697 sqft

Net pro forma

Includes closing costs & 3.85-month carry

Buy closing (2%)$9,000
Holding carry$19,102
All-in capital$569,354
Sell costs (6%)− $23,624
Net proceeds$370,112
Net profit $-58,509
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,252

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: $91,252
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,780 sqft × $3.00) $5,340
Flooring — Hardwood Refinish (1,780 sqft × $4.50) $8,010
Contingency (15%) $11,902

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
1780
Zip
21093

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 · 21093

Street locked · 21093

Lutherville Timonium, MD 21093

Ask$495,000
Bid $$367,760
Room~$127,240 over max bid · 26% of ask
WALK Street locked · 21093

Street locked · 21093

Lutherville Timonium, MD 21093

Ask$385,000
Bid $$272,554
Room~$112,446 over max bid · 29% of ask
WALK Street locked · 21093

Street locked · 21093

Lutherville Timonium, MD 21093

Ask$609,000
Bid $$474,306
Room~$134,694 over max bid · 22% of ask
WALK Street locked · 21093

Street locked · 21093

Lutherville Timonium, MD 21093

Ask$425,000
Bid $$310,142
Room~$114,858 over max bid · 27% of ask
WALK Street locked · 21093

Street locked · 21093

Lutherville Timonium, MD 21093

Ask$524,900
Bid $$401,819
Room~$123,081 over max bid · 23% of ask
← Bid/Pass Tape