Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 02169 | $650,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$650,000
$342/sqft
Bid $
$514,911
Max bid / MAO
Room
~$135,089 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,270
$49/sqft
ARV
$762,816

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 $ $514,911 · Ask $650,000

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 sqft1898 sqft
ARV$762,816
List− $650,000
Rehab− $92,270
Gross profit$20,546

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 02169

Street locked · 02169 · MULTI_FAMILY $795,000 · 1893 sqft
Street locked · 02169 · SINGLE_FAMILY $1,115,000 · 1870 sqft
Street locked · 02169 · MULTI_FAMILY $835,000 · 1944 sqft

Net pro forma

Includes closing costs & 3.1-month carry

Buy closing (2%)$13,000
Holding carry$21,093
All-in capital$776,363
Sell costs (6%)− $45,769
Net proceeds$717,047
Net profit $-46,433
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,270

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: $92,270
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,898 sqft × $3.00) $5,694
Flooring — Hardwood Refinish (1,898 sqft × $4.50) $8,541
Contingency (15%) $12,035

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
1898
Zip
02169

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 · 02169

Street locked · 02169

Quincy, MA 02169

Ask$324,900
Bid $$223,681
Room~$101,219 over max bid · 31% of ask
WALK Street locked · 02169

Street locked · 02169

Quincy, MA 02169

Ask$288,000
Bid $$189,600
Room~$98,400 over max bid · 34% of ask
WALK Street locked · 02169

Street locked · 02169

Quincy, MA 02169

Ask$349,900
Bid $$246,319
Room~$103,581 over max bid · 30% of ask
WALK Street locked · 02169

Street locked · 02169

Quincy, MA 02169

Ask$398,000
Bid $$290,124
Room~$107,876 over max bid · 27% of ask
WALK Street locked · 02169

Street locked · 02169

Quincy, MA 02169

Ask$399,999
Bid $$292,178
Room~$107,821 over max bid · 27% of ask
← Bid/Pass Tape