Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85706 | $305,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$305,000
$225/sqft
Bid $
$199,171
Max bid / MAO
Room
~$105,829 over max bid · 35% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,604
$65/sqft
ARV
$231,550

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 $ $199,171 · Ask $305,000

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 sqft1357 sqft
ARV$231,550
List− $305,000
Rehab− $87,604
Gross profit$-161,054

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85706

Street locked · 85706 · SINGLE_FAMILY $287,500 · 1364 sqft
Street locked · 85706 · SINGLE_FAMILY $115,000 · 1370 sqft
Street locked · 85706 · SINGLE_FAMILY $299,000 · 1377 sqft

Net pro forma

Includes closing costs & 3.2-month carry

Buy closing (2%)$6,100
Holding carry$11,516
All-in capital$410,220
Sell costs (6%)− $13,893
Net proceeds$217,657
Net profit $-66,133
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,604

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: $87,604
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,357 sqft × $3.00) $4,071
Flooring — Hardwood Refinish (1,357 sqft × $4.50) $6,106
Contingency (15%) $11,427

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
4
Baths
2.0
Sqft
1357
Zip
85706

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 · 85706

Street locked · 85706

Tucson, AZ 85706

Ask$379,000
Bid $$260,105
Room~$118,895 over max bid · 31% of ask
WALK Street locked · 85706

Street locked · 85706

Tucson, AZ 85706

Ask$329,990
Bid $$219,288
Room~$110,702 over max bid · 34% of ask
WALK Street locked · 85706

Street locked · 85706

Tucson, AZ 85706

Ask$367,000
Bid $$252,931
Room~$114,069 over max bid · 31% of ask
WALK Street locked · 85706

Street locked · 85706

Tucson, AZ 85706

Ask$290,000
Bid $$185,127
Room~$104,873 over max bid · 36% of ask
WALK Street locked · 85706

Street locked · 85706

Tucson, AZ 85706

Ask$285,000
Bid $$180,673
Room~$104,327 over max bid · 37% of ask
← Bid/Pass Tape