Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01002 | $559,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$559,900
$297/sqft
Bid $
$432,931
Max bid / MAO
Room
~$126,969 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,167
$49/sqft
ARV
$548,939

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 $ $432,931 · Ask $559,900

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 sqft1886 sqft
ARV$548,939
List− $559,900
Rehab− $92,167
Gross profit$-103,128

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01002

Street locked · 01002 · SINGLE_FAMILY $547,000 · 1886 sqft
Street locked · 01002 · SINGLE_FAMILY $458,000 · 1840 sqft
Street locked · 01002 · SINGLE_FAMILY $703,500 · 2010 sqft

Net pro forma

Includes closing costs & 3.54-month carry

Buy closing (2%)$11,198
Holding carry$21,160
All-in capital$684,425
Sell costs (6%)− $32,936
Net proceeds$516,003
Net profit $-50,829
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,167

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: $92,167
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,886 sqft × $3.00) $5,658
Flooring — Hardwood Refinish (1,886 sqft × $4.50) $8,487
Contingency (15%) $12,022

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
4
Baths
2.0
Sqft
1886
Zip
01002

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 · 01002

Street locked · 01002

Amherst, MA 01002

Ask$295,000
Bid $$193,698
Room~$101,302 over max bid · 34% of ask
WALK Street locked · 01002

Street locked · 01002

Amherst, MA 01002

Ask$399,900
Bid $$283,207
Room~$116,693 over max bid · 29% of ask
WALK Street locked · 01002

Street locked · 01002

Amherst, MA 01002

Ask$429,900
Bid $$315,541
Room~$114,359 over max bid · 27% of ask
WALK Street locked · 01002

Street locked · 01002

Amherst, MA 01002

Ask$375,000
Bid $$264,095
Room~$110,905 over max bid · 30% of ask
WALK Street locked · 01002

Street locked · 01002

Amherst, MA 01002

Ask$679,000
Bid $$535,974
Room~$143,026 over max bid · 21% of ask
← Bid/Pass Tape