Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01801 | $600,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$600,000
$548/sqft
Bid $
$424,074
Max bid / MAO
Room
~$175,926 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,345
$78/sqft
ARV
$435,564

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 $ $424,074 · Ask $600,000

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 sqft1095 sqft
ARV$435,564
List− $600,000
Rehab− $85,345
Gross profit$-249,781

Contextual market baseline

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

Street locked · 01801 · SINGLE_FAMILY $620,000 · 1095 sqft
Street locked · 01801 · SINGLE_FAMILY $532,500 · 1080 sqft
Street locked · 01801 · CONDOS $509,000 · 1113 sqft

Net pro forma

Includes closing costs & 3.46-month carry

Buy closing (2%)$12,000
Holding carry$21,737
All-in capital$719,082
Sell costs (6%)− $26,134
Net proceeds$409,430
Net profit $-104,608
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,345

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: $85,345
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,095 sqft × $3.00) $3,285
Flooring — Hardwood Refinish (1,095 sqft × $4.50) $4,928
Contingency (15%) $11,132

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
0/100
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
1095
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