Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01821 | $765,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$765,000
$285/sqft
Bid $
$617,856
Max bid / MAO
Room
~$147,144 over max bid · 19% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,067
$37/sqft
ARV
$907,737

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 $ $617,856 · Ask $765,000

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 sqft2686 sqft
ARV$907,737
List− $765,000
Rehab− $99,067
Gross profit$43,670

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01821

Street locked · 01821 · SINGLE_FAMILY $1,070,000 · 2762 sqft
Street locked · 01821 · SINGLE_FAMILY $1,259,000 · 2800 sqft
Street locked · 01821 · SINGLE_FAMILY $875,000 · 2523 sqft

Net pro forma

Includes closing costs & 3.04-month carry

Buy closing (2%)$15,300
Holding carry$24,079
All-in capital$903,446
Sell costs (6%)− $54,464
Net proceeds$853,273
Net profit $-41,834
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,067

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: $99,067
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,686 sqft × $3.00) $8,058
Flooring — Hardwood Refinish (2,686 sqft × $4.50) $12,087
Contingency (15%) $12,922

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
3
Baths
3.0
Sqft
2686
Zip
01821

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 · 01821

Street locked · 01821

Billerica, MA 01821

Ask$339,999
Bid $$236,592
Room~$103,407 over max bid · 30% of ask
WALK Street locked · 01821

Street locked · 01821

Billerica, MA 01821

Ask$599,900
Bid $$469,927
Room~$129,973 over max bid · 22% of ask
WALK Street locked · 01821

Street locked · 01821

Billerica, MA 01821

Ask$500,000
Bid $$378,284
Room~$121,716 over max bid · 24% of ask
WALK Street locked · 01821

Street locked · 01821

Billerica, MA 01821

Ask$534,900
Bid $$402,936
Room~$131,964 over max bid · 25% of ask
WALK Street locked · 01821

Street locked · 01821

Billerica, MA 01821

Ask$679,000
Bid $$541,251
Room~$137,749 over max bid · 20% of ask
← Bid/Pass Tape