Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01002 | $715,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$715,000
$290/sqft
Bid $
$572,986
Max bid / MAO
Room
~$142,014 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,169
$39/sqft
ARV
$715,380

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 $ $572,986 · Ask $715,000

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 sqft2466 sqft
ARV$715,380
List− $715,000
Rehab− $97,169
Gross profit$-96,789

Contextual market baseline

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

Street locked · 01002 · SINGLE_FAMILY $837,500 · 2558 sqft
Street locked · 01002 · SINGLE_FAMILY $620,000 · 2100 sqft
Street locked · 01002 · SINGLE_FAMILY $690,000 · 2051 sqft

Net pro forma

Includes closing costs & 3.01-month carry

Buy closing (2%)$14,300
Holding carry$22,409
All-in capital$848,878
Sell costs (6%)− $42,923
Net proceeds$672,458
Net profit $-43,805
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,169

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: $97,169
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,466 sqft × $3.00) $7,398
Flooring — Hardwood Refinish (2,466 sqft × $4.50) $11,097
Contingency (15%) $12,674

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
5
Baths
2.0
Sqft
2466
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