Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 02124 | $559,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$559,000
$443/sqft
Bid $
$393,677
Max bid / MAO
Room
~$165,323 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,776
$69/sqft
ARV
$481,005

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 $ $393,677 · Ask $559,000

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 sqft1261 sqft
ARV$481,005
List− $559,000
Rehab− $86,776
Gross profit$-164,771

Contextual market baseline

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

Street locked · 02124 · CONDOS $675,000 · 1250 sqft
Street locked · 02124 · CONDOS $550,000 · 1274 sqft
Street locked · 02124 · CONDOS $590,000 · 1242 sqft

Net pro forma

Includes closing costs & 3.51-month carry

Buy closing (2%)$11,180
Holding carry$20,778
All-in capital$677,734
Sell costs (6%)− $28,860
Net proceeds$452,145
Net profit $-98,051
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,776

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: $86,776
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,261 sqft × $3.00) $3,783
Flooring — Hardwood Refinish (1,261 sqft × $4.50) $5,674
Contingency (15%) $11,319

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
1/100
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
1261
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$318,683
Bid $$208,704
Room~$109,979 over max bid · 35% 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
← Bid/Pass Tape