Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01752 | $274,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$274,900
$322/sqft
Bid $
$175,301
Max bid / MAO
Room
~$99,599 over max bid · 36% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,257
$98/sqft
ARV
$231,182

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 $ $175,301 · Ask $274,900

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 sqft853 sqft
ARV$231,182
List− $274,900
Rehab− $83,257
Gross profit$-126,975

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01752

Street locked · 01752 · CONDOS $245,000 · 909 sqft
Street locked · 01752 · CONDOS $272,000 · 748 sqft
Street locked · 01752 · CONDOS $250,000 · 959 sqft

Net pro forma

Includes closing costs & 2.79-month carry

Buy closing (2%)$5,498
Holding carry$9,160
All-in capital$372,815
Sell costs (6%)− $13,871
Net proceeds$217,311
Net profit $-64,025
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,257

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: $83,257
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (853 sqft × $3.00) $2,559
Flooring — Hardwood Refinish (853 sqft × $4.50) $3,838
Contingency (15%) $10,860

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
853
Zip
01752

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 · 01752

Street locked · 01752

Marlborough, MA 01752

Ask$595,000
Bid $$464,772
Room~$130,228 over max bid · 22% of ask
WALK Street locked · 01752

Street locked · 01752

Marlborough, MA 01752

Ask$549,200
Bid $$423,693
Room~$125,507 over max bid · 23% of ask
WALK Street locked · 01752

Street locked · 01752

Marlborough, MA 01752

Ask$249,000
Bid $$149,438
Room~$99,562 over max bid · 40% of ask
WALK Street locked · 01752

Street locked · 01752

Marlborough, MA 01752

Ask$325,000
Bid $$219,699
Room~$105,301 over max bid · 32% of ask
WALK Street locked · 01752

Street locked · 01752

Marlborough, MA 01752

Ask$649,900
Bid $$511,585
Room~$138,315 over max bid · 21% of ask
← Bid/Pass Tape