Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 02151 | $565,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$565,000
$402/sqft
Bid $
$403,547
Max bid / MAO
Room
~$161,453 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,010
$63/sqft
ARV
$506,179

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 $ $403,547 · Ask $565,000

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 sqft1404 sqft
ARV$506,179
List− $565,000
Rehab− $88,010
Gross profit$-146,831

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 02151

Street locked · 02151 · SINGLE_FAMILY $786,000 · 1369 sqft
Street locked · 02151 · SINGLE_FAMILY $600,000 · 1470 sqft
Street locked · 02151 · SINGLE_FAMILY $705,000 · 1284 sqft

Net pro forma

Includes closing costs & 3.32-month carry

Buy closing (2%)$11,300
Holding carry$19,873
All-in capital$684,183
Sell costs (6%)− $30,371
Net proceeds$475,808
Net profit $-92,251
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,010

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: $88,010
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,404 sqft × $3.00) $4,212
Flooring — Hardwood Refinish (1,404 sqft × $4.50) $6,318
Contingency (15%) $11,480

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
1404
Zip
02151

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 · 02151

Street locked · 02151

Revere, MA 02151

Ask$374,900
Bid $$270,166
Room~$104,734 over max bid · 28% of ask
WALK Street locked · 02151

Street locked · 02151

Revere, MA 02151

Ask$389,900
Bid $$282,520
Room~$107,380 over max bid · 28% of ask
WALK Street locked · 02151

Street locked · 02151

Revere, MA 02151

Ask$369,900
Bid $$265,349
Room~$104,551 over max bid · 28% of ask
WALK Street locked · 02151

Street locked · 02151

Revere, MA 02151

Ask$549,900
Bid $$420,440
Room~$129,460 over max bid · 24% of ask
WALK Street locked · 02151

Street locked · 02151

Revere, MA 02151

Ask$319,000
Bid $$217,591
Room~$101,409 over max bid · 32% of ask
← Bid/Pass Tape