Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 02144 | $775,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$775,000
$589/sqft
Bid $
$564,003
Max bid / MAO
Room
~$210,997 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$39,500
$30/sqft
ARV
$789,996

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 $ $564,003 · Ask $775,000

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 sqft1315 sqft
ARV$789,996
List− $775,000
Rehab− $39,500
Gross profit$-24,504

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 02144

Street locked · 02144 · CONDOS $700,000 · 1304 sqft
Street locked · 02144 · CONDOS $895,000 · 1345 sqft
Street locked · 02144 · CONDOS $2,100,000 · 1400 sqft

Net pro forma

Includes closing costs & 3.03-month carry

Buy closing (2%)$15,500
Holding carry$21,526
All-in capital$851,525
Sell costs (6%)− $47,400
Net proceeds$742,596
Net profit $-126,443
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $39,500
Renovation Budget (estimated) $39,500

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
40/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
1
Baths
1.0
Sqft
1315
Zip
02144

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

Skip Street locked · 02144

Street locked · 02144

Somerville, MA 02144

Ask$729,000
Bid $—
Room—
Skip Street locked · 02144

Street locked · 02144

Somerville, MA 02144

Ask$799,000
Bid $—
Room—
Skip Street locked · 02144

Street locked · 02144

Somerville, MA 02144

Ask$739,000
Bid $—
Room—
Skip Street locked · 02144

Street locked · 02144

Somerville, MA 02144

Ask$599,000
Bid $—
Room—
Skip Street locked · 02144

Street locked · 02144

Somerville, MA 02144

Ask$799,900
Bid $—
Room—
← Bid/Pass Tape