Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21093 | $268,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$268,000
$208/sqft
Bid $
$165,182
Max bid / MAO
Room
~$102,818 over max bid · 38% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,001
$68/sqft
ARV
$287,410

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 $ $165,182 · Ask $268,000

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 sqft1287 sqft
ARV$287,410
List− $268,000
Rehab− $87,001
Gross profit$-67,591

Contextual market baseline

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

Street locked · 21093 · CONDOS $210,000 · 1290 sqft
Street locked · 21093 · CONDOS $214,000 · 1292 sqft
Street locked · 21093 · SINGLE_FAMILY $372,500 · 1347 sqft

Net pro forma

Includes closing costs & 3.22-month carry

Buy closing (2%)$5,360
Holding carry$10,478
All-in capital$370,839
Sell costs (6%)− $17,245
Net proceeds$270,165
Net profit $-68,415
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,001

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: $87,001
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,287 sqft × $3.00) $3,861
Flooring — Hardwood Refinish (1,287 sqft × $4.50) $5,792
Contingency (15%) $11,348

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
2
Baths
2.0
Sqft
1287
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$450,000
Bid $$331,114
Room~$118,886 over max bid · 26% of ask
← Bid/Pass Tape