Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 87121 | $365,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$365,000
$143/sqft
Bid $
$245,118
Max bid / MAO
Room
~$119,882 over max bid · 33% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,937
$38/sqft
ARV
$454,346

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 $ $245,118 · Ask $365,000

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 sqft2555 sqft
ARV$454,346
List− $365,000
Rehab− $97,937
Gross profit$-8,591

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 87121

Street locked · 87121 · SINGLE_FAMILY $365,000 · 2555 sqft
Street locked · 87121 · SINGLE_FAMILY $339,900 · 2204 sqft
Street locked · 87121 · SINGLE_FAMILY $315,000 · 1727 sqft

Net pro forma

Includes closing costs & 2.87-month carry

Buy closing (2%)$7,300
Holding carry$12,179
All-in capital$482,416
Sell costs (6%)− $27,261
Net proceeds$427,085
Net profit $-72,049
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,937

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: $97,937
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,555 sqft × $3.00) $7,665
Flooring — Hardwood Refinish (2,555 sqft × $4.50) $11,498
Contingency (15%) $12,774

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
5
Baths
3.0
Sqft
2555
Zip
87121

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 · 87121

Street locked · 87121

Albuquerque, NM 87121

Ask$270,000
Bid $$167,584
Room~$102,416 over max bid · 38% of ask
WALK Street locked · 87121

Street locked · 87121

Albuquerque, NM 87121

Ask$313,900
Bid $$206,466
Room~$107,434 over max bid · 34% of ask
WALK Street locked · 87121

Street locked · 87121

Albuquerque, NM 87121

Ask$340,000
Bid $$222,471
Room~$117,529 over max bid · 35% of ask
WALK Street locked · 87121

Street locked · 87121

Albuquerque, NM 87121

Ask$367,500
Bid $$249,475
Room~$118,025 over max bid · 32% of ask
WALK Street locked · 87121

Street locked · 87121

Albuquerque, NM 87121

Ask$348,500
Bid $$229,527
Room~$118,973 over max bid · 34% of ask
← Bid/Pass Tape