Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01844 | $399,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,999
$275/sqft
Bid $
$298,050
Max bid / MAO
Room
~$101,949 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$36,400
$25/sqft
ARV
$437,428

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 $ $298,050 · Ask $399,999

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 sqft1456 sqft
ARV$437,428
List− $399,999
Rehab− $36,400
Gross profit$1,029

Contextual market baseline

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

Street locked · 01844 · SINGLE_FAMILY $550,000 · 1456 sqft
Street locked · 01844 · SINGLE_FAMILY $470,000 · 1500 sqft
Street locked · 01844 · CONDOS $450,000 · 1400 sqft

Net pro forma

Includes closing costs & 3.29-month carry

Buy closing (2%)$8,000
Holding carry$12,063
All-in capital$456,462
Sell costs (6%)− $26,246
Net proceeds$411,182
Net profit $-54,408
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: $36,400
Renovation Budget (estimated) $36,400

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
3
Baths
1.0
Sqft
1456
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