Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01844 | $205,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$205,000
$281/sqft
Bid $
$111,012
Max bid / MAO
Room
~$93,988 over max bid · 46% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,196
$113/sqft
ARV
$219,909

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 $ $111,012 · Ask $205,000

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 sqft730 sqft
ARV$219,909
List− $205,000
Rehab− $82,196
Gross profit$-67,287

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01844

Street locked · 01844 · CONDOS $347,000 · 690 sqft
Street locked · 01844 · CONDOS $350,000 · 690 sqft
Street locked · 01844 · SINGLE_FAMILY $540,000 · 950 sqft

Net pro forma

Includes closing costs & 3.16-month carry

Buy closing (2%)$4,100
Holding carry$8,319
All-in capital$299,615
Sell costs (6%)− $13,195
Net proceeds$206,714
Net profit $-68,417
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,196

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: $82,196
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (730 sqft × $3.00) $2,190
Flooring — Hardwood Refinish (730 sqft × $4.50) $3,285
Contingency (15%) $10,721

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
1
Baths
1.0
Sqft
730
Zip
01844

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 · 01844

Street locked · 01844

Methuen, MA 01844

Ask$340,000
Bid $$232,517
Room~$107,483 over max bid · 32% of ask
WALK Street locked · 01844

Street locked · 01844

Methuen, MA 01844

Ask$435,000
Bid $$318,845
Room~$116,155 over max bid · 27% of ask
WALK Street locked · 01844

Street locked · 01844

Methuen, MA 01844

Ask$384,900
Bid $$274,295
Room~$110,605 over max bid · 29% of ask
WALK Street locked · 01844

Street locked · 01844

Methuen, MA 01844

Ask$799,900
Bid $$646,526
Room~$153,374 over max bid · 19% of ask
WALK Street locked · 01844

Street locked · 01844

Methuen, MA 01844

Ask$370,000
Bid $$255,870
Room~$114,130 over max bid · 31% of ask
← Bid/Pass Tape