Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 02816 | $624,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$624,900
$371/sqft
Bid $
$492,299
Max bid / MAO
Room
~$132,601 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,424
$54/sqft
ARV
$479,064

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 $ $492,299 · Ask $624,900

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 sqft1684 sqft
ARV$479,064
List− $624,900
Rehab− $90,424
Gross profit$-236,260

Contextual market baseline

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

Street locked · 02816 · MULTI_FAMILY $400,000 · 1730 sqft
Street locked · 02816 · SINGLE_FAMILY $570,000 · 1734 sqft
Street locked · 02816 · SINGLE_FAMILY $195,000 · 1620 sqft

Net pro forma

Includes closing costs & 3.06-month carry

Buy closing (2%)$12,498
Holding carry$20,065
All-in capital$747,887
Sell costs (6%)− $28,744
Net proceeds$450,320
Net profit $-47,666
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,424

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: $90,424
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,684 sqft × $3.00) $5,052
Flooring — Hardwood Refinish (1,684 sqft × $4.50) $7,578
Contingency (15%) $11,794

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
14/100
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
1684
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