Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85345 | $279,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$279,900
$274/sqft
Bid $
$178,545
Max bid / MAO
Room
~$101,355 over max bid · 36% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,715
$83/sqft
ARV
$191,709

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 $ $178,545 · Ask $279,900

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 sqft1022 sqft
ARV$191,709
List− $279,900
Rehab− $84,715
Gross profit$-172,906

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85345

Street locked · 85345 · TOWNHOMES $266,000 · 1022 sqft
Street locked · 85345 · SINGLE_FAMILY $315,000 · 996 sqft
Street locked · 85345 · MOBILE $35,000 · 1056 sqft

Net pro forma

Includes closing costs & 5.58-month carry

Buy closing (2%)$5,598
Holding carry$18,650
All-in capital$388,863
Sell costs (6%)− $11,503
Net proceeds$180,207
Net profit $-65,132
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,715

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: $84,715
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,022 sqft × $3.00) $3,066
Flooring — Hardwood Refinish (1,022 sqft × $4.50) $4,599
Contingency (15%) $11,050

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
2
Baths
2.0
Sqft
1022
Zip
85345

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 · 85345

Street locked · 85345

Peoria, AZ 85345

Ask$240,000
Bid $$143,047
Room~$96,953 over max bid · 40% of ask
WALK Street locked · 85345

Street locked · 85345

Peoria, AZ 85345

Ask$235,000
Bid $$135,448
Room~$99,552 over max bid · 42% of ask
WALK Street locked · 85345

Street locked · 85345

Peoria, AZ 85345

Ask$195,000
Bid $$100,540
Room~$94,460 over max bid · 48% of ask
WALK Street locked · 85345

Street locked · 85345

Peoria, AZ 85345

Ask$464,999
Bid $$343,288
Room~$121,711 over max bid · 26% of ask
WALK Street locked · 85345

Street locked · 85345

Peoria, AZ 85345

Ask$515,000
Bid $$388,498
Room~$126,502 over max bid · 25% of ask
← Bid/Pass Tape