Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01841 | $410,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$410,000
$309/sqft
Bid $
$297,551
Max bid / MAO
Room
~$112,449 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,354
$66/sqft
ARV
$334,958

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 $ $297,551 · Ask $410,000

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 sqft1328 sqft
ARV$334,958
List− $410,000
Rehab− $87,354
Gross profit$-162,396

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01841

Street locked · 01841 · CONDOS $350,000 · 1221 sqft
Street locked · 01841 · CONDOS $416,000 · 1460 sqft
Street locked · 01841 · SINGLE_FAMILY $280,000 · 1135 sqft

Net pro forma

Includes closing costs & 2.94-month carry

Buy closing (2%)$8,200
Holding carry$13,404
All-in capital$518,958
Sell costs (6%)− $20,097
Net proceeds$314,861
Net profit $-57,640
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,354

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: $87,354
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,328 sqft × $3.00) $3,984
Flooring — Hardwood Refinish (1,328 sqft × $4.50) $5,976
Contingency (15%) $11,394

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
1328
Zip
01841

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 · 01841

Street locked · 01841

Lawrence, MA 01841

Ask$349,999
Bid $$243,325
Room~$106,674 over max bid · 30% of ask
WALK Street locked · 01841

Street locked · 01841

Lawrence, MA 01841

Ask$515,000
Bid $$382,410
Room~$132,590 over max bid · 26% of ask
WALK Street locked · 01841

Street locked · 01841

Lawrence, MA 01841

Ask$275,000
Bid $$173,009
Room~$101,991 over max bid · 37% of ask
WALK Street locked · 01841

Street locked · 01841

Lawrence, MA 01841

Ask$479,000
Bid $$358,538
Room~$120,462 over max bid · 25% of ask
WALK Street locked · 01841

Street locked · 01841

Lawrence, MA 01841

Ask$380,000
Bid $$272,641
Room~$107,359 over max bid · 28% of ask
← Bid/Pass Tape