Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01801 | $578,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$578,000
$384/sqft
Bid $
$412,737
Max bid / MAO
Room
~$165,263 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,880
$59/sqft
ARV
$598,651

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 $ $412,737 · Ask $578,000

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 sqft1505 sqft
ARV$598,651
List− $578,000
Rehab− $88,880
Gross profit$-68,229

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01801

Street locked · 01801 · SINGLE_FAMILY $737,500 · 1600 sqft
Street locked · 01801 · SINGLE_FAMILY $816,000 · 1616 sqft
Street locked · 01801 · SINGLE_FAMILY $720,000 · 1620 sqft

Net pro forma

Includes closing costs & 2.94-month carry

Buy closing (2%)$11,560
Holding carry$17,972
All-in capital$696,412
Sell costs (6%)− $35,919
Net proceeds$562,732
Net profit $-94,666
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,880

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: $88,880
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,505 sqft × $3.00) $4,515
Flooring — Hardwood Refinish (1,505 sqft × $4.50) $6,772
Contingency (15%) $11,593

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
4
Baths
2.0
Sqft
1505
Zip
01801

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 · 01801

Street locked · 01801

Woburn, MA 01801

Ask$365,000
Bid $$259,789
Room~$105,211 over max bid · 29% of ask
WALK Street locked · 01801

Street locked · 01801

Woburn, MA 01801

Ask$749,000
Bid $$605,972
Room~$143,028 over max bid · 19% of ask
WALK Street locked · 01801

Street locked · 01801

Woburn, MA 01801

Ask$325,000
Bid $$222,692
Room~$102,308 over max bid · 31% of ask
WALK Street locked · 01801

Street locked · 01801

Woburn, MA 01801

Ask$325,000
Bid $$223,427
Room~$101,573 over max bid · 31% of ask
WALK Street locked · 01801

Street locked · 01801

Woburn, MA 01801

Ask$785,000
Bid $$600,516
Room~$184,484 over max bid · 24% of ask
← Bid/Pass Tape