Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 01803 | $775,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$775,000
$346/sqft
Bid $
$593,564
Max bid / MAO
Room
~$181,436 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$55,950
$25/sqft
ARV
$849,880

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 $ $593,564 · 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 sqft2238 sqft
ARV$849,880
List− $775,000
Rehab− $55,950
Gross profit$18,930

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 01803

Street locked · 01803 · CONDOS $1,025,000 · 2271 sqft
Street locked · 01803 · CONDOS $1,024,000 · 2272 sqft
Street locked · 01803 · CONDOS $1,045,000 · 2272 sqft

Net pro forma

Includes closing costs & 3.7-month carry

Buy closing (2%)$15,500
Holding carry$26,285
All-in capital$872,735
Sell costs (6%)− $50,993
Net proceeds$798,888
Net profit $-88,261
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: $55,950
Renovation Budget (estimated) $55,950

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
3
Baths
2.0
Sqft
2238
Zip
01803

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 · 01803

Street locked · 01803

Burlington, MA 01803

Ask$322,000
Bid $$220,404
Room~$101,596 over max bid · 32% of ask
WALK Street locked · 01803

Street locked · 01803

Burlington, MA 01803

Ask$410,000
Bid $$301,043
Room~$108,957 over max bid · 27% of ask
WALK Street locked · 01803

Street locked · 01803

Burlington, MA 01803

Ask$469,000
Bid $$330,759
Room~$138,241 over max bid · 29% of ask
WALK Street locked · 01803

Street locked · 01803

Burlington, MA 01803

Ask$699,000
Bid $$519,023
Room~$179,977 over max bid · 26% of ask
WALK Street locked · 01803

Street locked · 01803

Burlington, MA 01803

Ask$749,900
Bid $$556,513
Room~$193,387 over max bid · 26% of ask
← Bid/Pass Tape