Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01453 | $250,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$250,000
$305/sqft
Bid $
$152,309
Max bid / MAO
Room
~$97,691 over max bid · 39% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,972
$101/sqft
ARV
$185,940

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 $ $152,309 · Ask $250,000

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 sqft820 sqft
ARV$185,940
List− $250,000
Rehab− $82,972
Gross profit$-147,032

Contextual market baseline

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

Street locked · 01453 · CONDOS $253,000 · 820 sqft
Street locked · 01453 · CONDOS $210,000 · 915 sqft
Street locked · 01453 · CONDOS $250,000 · 918 sqft

Net pro forma

Includes closing costs & 3.1-month carry

Buy closing (2%)$5,000
Holding carry$9,462
All-in capital$347,434
Sell costs (6%)− $11,156
Net proceeds$174,784
Net profit $-65,685
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,972

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: $82,972
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (820 sqft × $3.00) $2,460
Flooring — Hardwood Refinish (820 sqft × $4.50) $3,690
Contingency (15%) $10,822

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
1
Baths
1.0
Sqft
820
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$399,900
Bid $$286,530
Room~$113,370 over max bid · 28% 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
← Bid/Pass Tape