Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01810 | $514,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$514,900
$443/sqft
Bid $
$363,937
Max bid / MAO
Room
~$150,963 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,931
$74/sqft
ARV
$427,321

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 $ $363,937 · Ask $514,900

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 sqft1163 sqft
ARV$427,321
List− $514,900
Rehab− $85,931
Gross profit$-173,510

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01810

Street locked · 01810 · CONDOS $530,000 · 1163 sqft
Street locked · 01810 · CONDOS $453,500 · 1084 sqft
Street locked · 01810 · CONDOS $343,000 · 999 sqft

Net pro forma

Includes closing costs & 3.22-month carry

Buy closing (2%)$10,298
Holding carry$17,735
All-in capital$628,864
Sell costs (6%)− $25,639
Net proceeds$401,682
Net profit $-87,801
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,931

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: $85,931
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,163 sqft × $3.00) $3,489
Flooring — Hardwood Refinish (1,163 sqft × $4.50) $5,234
Contingency (15%) $11,208

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
2
Baths
2.0
Sqft
1163
Zip
01810

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 · 01810

Street locked · 01810

Andover, MA 01810

Ask$349,900
Bid $$245,888
Room~$104,012 over max bid · 30% of ask
WALK Street locked · 01810

Street locked · 01810

Andover, MA 01810

Ask$329,000
Bid $$223,411
Room~$105,589 over max bid · 32% of ask
WALK Street locked · 01810

Street locked · 01810

Andover, MA 01810

Ask$419,000
Bid $$308,495
Room~$110,505 over max bid · 26% of ask
WALK Street locked · 01810

Street locked · 01810

Andover, MA 01810

Ask$449,000
Bid $$313,031
Room~$135,969 over max bid · 30% of ask
WALK Street locked · 01810

Street locked · 01810

Andover, MA 01810

Ask$495,000
Bid $$347,402
Room~$147,598 over max bid · 30% of ask
← Bid/Pass Tape