Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01752 | $584,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$584,000
$365/sqft
Bid $
$417,138
Max bid / MAO
Room
~$166,862 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,717
$56/sqft
ARV
$434,178

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 $ $417,138 · Ask $584,000

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 sqft1602 sqft
ARV$434,178
List− $584,000
Rehab− $89,717
Gross profit$-239,539

Contextual market baseline

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

Street locked · 01752 · SINGLE_FAMILY $575,000 · 1596 sqft
Street locked · 01752 · CONDOS $569,500 · 1532 sqft
Street locked · 01752 · CONDOS $490,000 · 1848 sqft

Net pro forma

Includes closing costs & 3.44-month carry

Buy closing (2%)$11,680
Holding carry$21,245
All-in capital$706,642
Sell costs (6%)− $26,051
Net proceeds$408,127
Net profit $-95,521
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,717

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: $89,717
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,602 sqft × $3.00) $4,806
Flooring — Hardwood Refinish (1,602 sqft × $4.50) $7,209
Contingency (15%) $11,702

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
2/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
1602
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$274,900
Bid $$175,301
Room~$99,599 over max bid · 36% 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
← Bid/Pass Tape