Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01085 | $169,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$169,900
$220/sqft
Bid $
$77,834
Max bid / MAO
Room
~$92,066 over max bid · 54% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,576
$107/sqft
ARV
$168,303

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 $ $77,834 · Ask $169,900

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 sqft774 sqft
ARV$168,303
List− $169,900
Rehab− $82,576
Gross profit$-84,173

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01085

Street locked · 01085 · SINGLE_FAMILY $317,000 · 812 sqft
Street locked · 01085 · MOBILE $75,600 · 728 sqft
Street locked · 01085 · MOBILE $95,000 · 720 sqft

Net pro forma

Includes closing costs & 3.12-month carry

Buy closing (2%)$3,398
Holding carry$7,221
All-in capital$263,095
Sell costs (6%)− $10,098
Net proceeds$158,205
Net profit $-71,561
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,576

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: $82,576
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (774 sqft × $3.00) $2,322
Flooring — Hardwood Refinish (774 sqft × $4.50) $3,483
Contingency (15%) $10,771

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
2
Baths
1.0
Sqft
774
Zip
01085

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 · 01085

Street locked · 01085

Westfield, MA 01085

Ask$429,900
Bid $$315,093
Room~$114,807 over max bid · 27% of ask
WALK Street locked · 01085

Street locked · 01085

Westfield, MA 01085

Ask$425,000
Bid $$309,921
Room~$115,079 over max bid · 27% of ask
WALK Street locked · 01085

Street locked · 01085

Westfield, MA 01085

Ask$500,000
Bid $$372,864
Room~$127,136 over max bid · 25% of ask
WALK Street locked · 01085

Street locked · 01085

Westfield, MA 01085

Ask$349,900
Bid $$245,304
Room~$104,596 over max bid · 30% of ask
WALK Street locked · 01085

Street locked · 01085

Westfield, MA 01085

Ask$260,000
Bid $$155,845
Room~$104,155 over max bid · 40% of ask
← Bid/Pass Tape