Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01453 | $399,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,900
$264/sqft
Bid $
$286,530
Max bid / MAO
Room
~$113,370 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,967
$59/sqft
ARV
$346,267

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 $ $286,530 · Ask $399,900

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 sqft1515 sqft
ARV$346,267
List− $399,900
Rehab− $88,967
Gross profit$-142,600

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01453

Street locked · 01453 · CONDOS $410,000 · 1502 sqft
Street locked · 01453 · CONDOS $433,000 · 1584 sqft
Street locked · 01453 · SINGLE_FAMILY $460,000 · 1602 sqft

Net pro forma

Includes closing costs & 3.58-month carry

Buy closing (2%)$7,998
Holding carry$16,043
All-in capital$512,908
Sell costs (6%)− $20,776
Net proceeds$325,491
Net profit $-60,090
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,967

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: $88,967
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,515 sqft × $3.00) $4,545
Flooring — Hardwood Refinish (1,515 sqft × $4.50) $6,818
Contingency (15%) $11,604

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
1.0
Sqft
1515
Zip
01453

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 · 01453

Street locked · 01453

Leominster, MA 01453

Ask$348,888
Bid $$242,727
Room~$106,161 over max bid · 30% of ask
WALK Street locked · 01453

Street locked · 01453

Leominster, MA 01453

Ask$399,500
Bid $$289,835
Room~$109,665 over max bid · 27% of ask
WALK Street locked · 01453

Street locked · 01453

Leominster, MA 01453

Ask$278,900
Bid $$178,237
Room~$100,663 over max bid · 36% of ask
WALK Street locked · 01453

Street locked · 01453

Leominster, MA 01453

Ask$559,900
Bid $$431,730
Room~$128,170 over max bid · 23% of ask
WALK Street locked · 01453

Street locked · 01453

Leominster, MA 01453

Ask$589,900
Bid $$458,366
Room~$131,534 over max bid · 22% of ask
← Bid/Pass Tape