Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20735 | $389,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$389,990
$290/sqft
Bid $
$278,714
Max bid / MAO
Room
~$111,276 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,492
$65/sqft
ARV
$351,212

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 $ $278,714 · Ask $389,990

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 sqft1344 sqft
ARV$351,212
List− $389,990
Rehab− $87,492
Gross profit$-126,270

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20735

Street locked · 20735 · TOWNHOMES $389,990 · 1344 sqft
Street locked · 20735 · TOWNHOMES $334,650 · 1254 sqft
Street locked · 20735 · SINGLE_FAMILY $490,000 · 1454 sqft

Net pro forma

Includes closing costs & 3.07-month carry

Buy closing (2%)$7,800
Holding carry$13,437
All-in capital$498,719
Sell costs (6%)− $21,073
Net proceeds$330,140
Net profit $-59,351
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,492

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: $87,492
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,344 sqft × $3.00) $4,032
Flooring — Hardwood Refinish (1,344 sqft × $4.50) $6,048
Contingency (15%) $11,412

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
1344
Zip
20735

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 · 20735

Street locked · 20735

Clinton, MD 20735

Ask$365,000
Bid $$253,735
Room~$111,265 over max bid · 30% of ask
WALK Street locked · 20735

Street locked · 20735

Clinton, MD 20735

Ask$414,900
Bid $$301,589
Room~$113,311 over max bid · 27% of ask
WALK Street locked · 20735

Street locked · 20735

Clinton, MD 20735

Ask$325,000
Bid $$218,802
Room~$106,198 over max bid · 33% of ask
WALK Street locked · 20735

Street locked · 20735

Clinton, MD 20735

Ask$789,900
Bid $$630,491
Room~$159,409 over max bid · 20% of ask
WALK Street locked · 20735

Street locked · 20735

Clinton, MD 20735

Ask$339,900
Bid $$233,793
Room~$106,107 over max bid · 31% of ask
← Bid/Pass Tape