Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01605 | $219,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$219,000
$291/sqft
Bid $
$123,902
Max bid / MAO
Room
~$95,098 over max bid · 43% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,394
$109/sqft
ARV
$175,149

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 $ $123,902 · Ask $219,000

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 sqft753 sqft
ARV$175,149
List− $219,000
Rehab− $82,394
Gross profit$-126,245

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01605

Street locked · 01605 · SINGLE_FAMILY $415,000 · 816 sqft
Street locked · 01605 · SINGLE_FAMILY $349,900 · 1248 sqft
Street locked · 01605 · SINGLE_FAMILY $475,000 · 1271 sqft

Net pro forma

Includes closing costs & 3.97-month carry

Buy closing (2%)$4,380
Holding carry$10,968
All-in capital$316,742
Sell costs (6%)− $10,509
Net proceeds$164,640
Net profit $-67,523
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,394

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: $82,394
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (753 sqft × $3.00) $2,259
Flooring — Hardwood Refinish (753 sqft × $4.50) $3,388
Contingency (15%) $10,747

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
753
Zip
01605

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 · 01605

Street locked · 01605

Worcester, MA 01605

Ask$519,000
Bid $$396,963
Room~$122,037 over max bid · 24% of ask
WALK Street locked · 01605

Street locked · 01605

Worcester, MA 01605

Ask$399,900
Bid $$284,560
Room~$115,340 over max bid · 29% of ask
WALK Street locked · 01605

Street locked · 01605

Worcester, MA 01605

Ask$475,000
Bid $$355,840
Room~$119,160 over max bid · 25% of ask
WALK Street locked · 01605

Street locked · 01605

Worcester, MA 01605

Ask$579,900
Bid $$452,013
Room~$127,887 over max bid · 22% of ask
WALK Street locked · 01605

Street locked · 01605

Worcester, MA 01605

Ask$325,000
Bid $$211,869
Room~$113,131 over max bid · 35% of ask
← Bid/Pass Tape