Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 02124 | $318,683 Flip Analysis — FlipScout
Ask
$318,683
$183/sqft
Bid $
$208,704
Max bid / MAO
Room
~$109,979 over max bid · 35% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,925
$52/sqft
ARV
$564,809

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 $ $208,704 · Ask $318,683

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 sqft1742 sqft
ARV$564,809
List− $318,683
Rehab− $90,925
Gross profit$155,201

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 02124

Street locked · 02124 · SINGLE_FAMILY $640,000 · 1768 sqft
Street locked · 02124 · SINGLE_FAMILY $420,223 · 1466 sqft
Street locked · 02124 · SINGLE_FAMILY $610,000 · 1453 sqft

Net pro forma

Includes closing costs & 5.28-month carry

Buy closing (2%)$6,374
Holding carry$19,825
All-in capital$435,807
Sell costs (6%)− $33,889
Net proceeds$530,921
Net profit $-68,473
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,925

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: $90,925
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,742 sqft × $3.00) $5,226
Flooring — Hardwood Refinish (1,742 sqft × $4.50) $7,839
Contingency (15%) $11,860

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
2.0
Sqft
1742
Zip
02124

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 · 02124

Street locked · 02124

Boston, MA 02124

Ask$350,000
Bid $$245,094
Room~$104,906 over max bid · 30% of ask
WALK Street locked · 02124

Street locked · 02124

Boston, MA 02124

Ask$325,000
Bid $$223,419
Room~$101,581 over max bid · 31% of ask
WALK Street locked · 02124

Street locked · 02124

Boston, MA 02124

Ask$699,999
Bid $$561,646
Room~$138,353 over max bid · 20% of ask
WALK Street locked · 02124

Street locked · 02124

Boston, MA 02124

Ask$429,000
Bid $$300,028
Room~$128,972 over max bid · 30% of ask
WALK Street locked · 02124

Street locked · 02124

Boston, MA 02124

Ask$499,000
Bid $$357,218
Room~$141,782 over max bid · 28% of ask
← Bid/Pass Tape