Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 02816 | $799,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$799,900
$586/sqft
Bid $
$569,704
Max bid / MAO
Room
~$230,196 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,664
$64/sqft
ARV
$388,031

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 $ $569,704 · Ask $799,900

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 sqft1364 sqft
ARV$388,031
List− $799,900
Rehab− $87,664
Gross profit$-499,533

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 02816

Street locked · 02816 · SINGLE_FAMILY $450,000 · 1344 sqft
Street locked · 02816 · SINGLE_FAMILY $462,500 · 1320 sqft
Street locked · 02816 · SINGLE_FAMILY $425,000 · 1414 sqft

Net pro forma

Includes closing costs & 4.47-month carry

Buy closing (2%)$15,998
Holding carry$36,368
All-in capital$939,930
Sell costs (6%)− $23,282
Net proceeds$364,749
Net profit $-138,252
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,664

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: $87,664
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,364 sqft × $3.00) $4,092
Flooring — Hardwood Refinish (1,364 sqft × $4.50) $6,138
Contingency (15%) $11,434

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.

Beds
3
Baths
3.0
Sqft
1364
Zip
02816

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 · 02816

Street locked · 02816

Coventry, RI 02816

Ask$674,900
Bid $$540,049
Room~$134,851 over max bid · 20% of ask
WALK Street locked · 02816

Street locked · 02816

Coventry, RI 02816

Ask$358,000
Bid $$251,725
Room~$106,275 over max bid · 30% of ask
WALK Street locked · 02816

Street locked · 02816

Coventry, RI 02816

Ask$419,900
Bid $$303,523
Room~$116,377 over max bid · 28% of ask
WALK Street locked · 02816

Street locked · 02816

West Warwick, RI 02816

Ask$599,900
Bid $$471,466
Room~$128,434 over max bid · 21% of ask
WALK Street locked · 02816

Street locked · 02816

Coventry, RI 02816

Ask$379,000
Bid $$272,805
Room~$106,195 over max bid · 28% of ask
← Bid/Pass Tape