Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21230 | $229,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$229,000
$329/sqft
Bid $
$133,730
Max bid / MAO
Room
~$95,270 over max bid · 42% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,903
$118/sqft
ARV
$135,576

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 $ $133,730 · Ask $229,000

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 sqft696 sqft
ARV$135,576
List− $229,000
Rehab− $81,903
Gross profit$-175,327

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21230

Street locked · 21230 · CONDOS $162,000 · 728 sqft
Street locked · 21230 · TOWNHOMES $106,000 · 792 sqft
Street locked · 21230 · TOWNHOMES $135,000 · 820 sqft

Net pro forma

Includes closing costs & 4.43-month carry

Buy closing (2%)$4,580
Holding carry$12,625
All-in capital$328,108
Sell costs (6%)− $8,135
Net proceeds$127,441
Net profit $-66,234
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,903

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: $81,903
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (696 sqft × $3.00) $2,088
Flooring — Hardwood Refinish (696 sqft × $4.50) $3,132
Contingency (15%) $10,683

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
1.0
Sqft
696
Zip
21230

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 · 21230

Street locked · 21230

Baltimore, MD 21230

Ask$409,000
Bid $$289,361
Room~$119,639 over max bid · 29% of ask
WALK Street locked · 21230

Street locked · 21230

Baltimore, MD 21230

Ask$375,100
Bid $$262,641
Room~$112,459 over max bid · 30% of ask
WALK Street locked · 21230

Street locked · 21230

Baltimore, MD 21230

Ask$409,990
Bid $$293,931
Room~$116,059 over max bid · 28% of ask
WALK Street locked · 21230

Street locked · 21230

Baltimore, MD 21230

Ask$784,436
Bid $$637,560
Room~$146,876 over max bid · 19% of ask
WALK Street locked · 21230

Street locked · 21230

Baltimore, MD 21230

Ask$529,000
Bid $$398,014
Room~$130,986 over max bid · 25% of ask
← Bid/Pass Tape