Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01760 | $360,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$360,000
$444/sqft
Bid $
$255,201
Max bid / MAO
Room
~$104,799 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,886
$102/sqft
ARV
$328,782

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 $ $255,201 · Ask $360,000

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 sqft810 sqft
ARV$328,782
List− $360,000
Rehab− $82,886
Gross profit$-114,104

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01760

Street locked · 01760 · CONDOS $307,500 · 778 sqft
Street locked · 01760 · CONDOS $293,000 · 778 sqft
Street locked · 01760 · CONDOS $298,700 · 778 sqft

Net pro forma

Includes closing costs & 3.59-month carry

Buy closing (2%)$7,200
Holding carry$14,575
All-in capital$464,661
Sell costs (6%)− $19,727
Net proceeds$309,055
Net profit $-56,968
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,886

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: $82,886
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (810 sqft × $3.00) $2,430
Flooring — Hardwood Refinish (810 sqft × $4.50) $3,645
Contingency (15%) $10,811

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
810
Zip
01760

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 · 01760

Street locked · 01760

Natick, MA 01760

Ask$359,900
Bid $$251,614
Room~$108,286 over max bid · 30% of ask
WALK Street locked · 01760

Street locked · 01760

Natick, MA 01760

Ask$449,900
Bid $$314,730
Room~$135,170 over max bid · 30% of ask
WALK Street locked · 01760

Street locked · 01760

Natick, MA 01760

Ask$674,900
Bid $$482,494
Room~$192,406 over max bid · 29% of ask
WALK Street locked · 01760

Street locked · 01760

Natick, MA 01760

Ask$629,900
Bid $$445,006
Room~$184,894 over max bid · 29% of ask
WALK Street locked · 01760

Street locked · 01760

Natick, MA 01760

Ask$769,000
Bid $$553,143
Room~$215,857 over max bid · 28% of ask
← Bid/Pass Tape