Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 02478 | $600,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$600,000
$504/sqft
Bid $
$441,992
Max bid / MAO
Room
~$158,008 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$30,955
$26/sqft
ARV
$619,095

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 $ $441,992 · Ask $600,000

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 sqft1191 sqft
ARV$619,095
List− $600,000
Rehab− $30,955
Gross profit$-11,860

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 02478

Street locked · 02478 · CONDOS $710,000 · 1170 sqft
Street locked · 02478 · CONDOS $701,000 · 1213 sqft
Street locked · 02478 · CONDOS $760,000 · 1287 sqft

Net pro forma

Includes closing costs & 2.99-month carry

Buy closing (2%)$12,000
Holding carry$16,445
All-in capital$659,400
Sell costs (6%)− $37,146
Net proceeds$581,949
Net profit $-91,390
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $30,955
Renovation Budget (estimated) $30,955

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
40/100
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
1191
Zip
02478

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

Skip Street locked · 02478

Street locked · 02478

Belmont, MA 02478

Ask$650,000
Bid $—
Room—
Skip Street locked · 02478

Street locked · 02478

Belmont, MA 02478

Ask$450,000
Bid $—
Room—
Skip Street locked · 02478

Street locked · 02478

Belmont, MA 02478

Ask$750,000
Bid $—
Room—
Skip Street locked · 02478

Street locked · 02478

Belmont, MA 02478

Ask$689,000
Bid $—
Room—
Skip Street locked · 02478

Street locked · 02478

Belmont, MA 02478

Ask$650,000
Bid $—
Room—
← Bid/Pass Tape