Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 02886 | $490,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$490,000
$298/sqft
Bid $
$369,648
Max bid / MAO
Room
~$120,352 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,080
$55/sqft
ARV
$532,475

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 $ $369,648 · Ask $490,000

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 sqft1644 sqft
ARV$532,475
List− $490,000
Rehab− $90,080
Gross profit$-47,605

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 02886

Street locked · 02886 · TOWNHOMES $425,000 · 1644 sqft
Street locked · 02886 · SINGLE_FAMILY $575,000 · 1686 sqft
Street locked · 02886 · SINGLE_FAMILY $615,060 · 1600 sqft

Net pro forma

Includes closing costs & 3.24-month carry

Buy closing (2%)$9,800
Holding carry$17,228
All-in capital$607,108
Sell costs (6%)− $31,949
Net proceeds$500,527
Net profit $-54,167
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,080

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: $90,080
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,644 sqft × $3.00) $4,932
Flooring — Hardwood Refinish (1,644 sqft × $4.50) $7,398
Contingency (15%) $11,750

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
1644
Zip
02886

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 · 02886

Street locked · 02886

Warwick, RI 02886

Ask$549,900
Bid $$424,651
Room~$125,249 over max bid · 23% of ask
WALK Street locked · 02886

Street locked · 02886

Warwick, RI 02886

Ask$385,000
Bid $$272,926
Room~$112,074 over max bid · 29% of ask
WALK Street locked · 02886

Street locked · 02886

Warwick, RI 02886

Ask$384,900
Bid $$277,610
Room~$107,290 over max bid · 28% of ask
WALK Street locked · 02886

Street locked · 02886

Warwick, RI 02886

Ask$610,000
Bid $$476,188
Room~$133,812 over max bid · 22% of ask
WALK Street locked · 02886

Street locked · 02886

Warwick, RI 02886

Ask$395,000
Bid $$284,783
Room~$110,217 over max bid · 28% of ask
← Bid/Pass Tape