Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01752 | $259,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$259,900
$395/sqft
Bid $
$162,931
Max bid / MAO
Room
~$96,969 over max bid · 37% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,575
$124/sqft
ARV
$178,333

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 $ $162,931 · Ask $259,900

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 sqft658 sqft
ARV$178,333
List− $259,900
Rehab− $81,575
Gross profit$-163,142

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01752

Street locked · 01752 · CONDOS $235,000 · 707 sqft
Street locked · 01752 · CONDOS $272,000 · 748 sqft
Street locked · 01752 · CONDOS $245,000 · 909 sqft

Net pro forma

Includes closing costs & 2.89-month carry

Buy closing (2%)$5,198
Holding carry$9,046
All-in capital$355,719
Sell costs (6%)− $10,700
Net proceeds$167,633
Net profit $-63,473
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,575

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: $81,575
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (658 sqft × $3.00) $1,974
Flooring — Hardwood Refinish (658 sqft × $4.50) $2,961
Contingency (15%) $10,640

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
1
Baths
1.0
Sqft
658
Zip
01752

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 · 01752

Street locked · 01752

Marlborough, MA 01752

Ask$595,000
Bid $$464,772
Room~$130,228 over max bid · 22% of ask
WALK Street locked · 01752

Street locked · 01752

Marlborough, MA 01752

Ask$549,200
Bid $$423,693
Room~$125,507 over max bid · 23% of ask
WALK Street locked · 01752

Street locked · 01752

Marlborough, MA 01752

Ask$249,000
Bid $$149,438
Room~$99,562 over max bid · 40% of ask
WALK Street locked · 01752

Street locked · 01752

Marlborough, MA 01752

Ask$274,900
Bid $$175,301
Room~$99,599 over max bid · 36% of ask
WALK Street locked · 01752

Street locked · 01752

Marlborough, MA 01752

Ask$325,000
Bid $$219,699
Room~$105,301 over max bid · 32% of ask
← Bid/Pass Tape