Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85706 | $317,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$317,900
$164/sqft
Bid $
$206,340
Max bid / MAO
Room
~$111,560 over max bid · 35% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,590
$48/sqft
ARV
$328,466

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 $ $206,340 · Ask $317,900

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 sqft1935 sqft
ARV$328,466
List− $317,900
Rehab− $92,590
Gross profit$-82,024

Contextual market baseline

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

Street locked · 85706 · SINGLE_FAMILY $300,000 · 1947 sqft
Street locked · 85706 · SINGLE_FAMILY $315,000 · 1884 sqft
Street locked · 85706 · SINGLE_FAMILY $201,000 · 2015 sqft

Net pro forma

Includes closing costs & 2.92-month carry

Buy closing (2%)$6,358
Holding carry$10,987
All-in capital$427,835
Sell costs (6%)− $19,708
Net proceeds$308,758
Net profit $-70,246
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,590

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: $92,590
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,935 sqft × $3.00) $5,805
Flooring — Hardwood Refinish (1,935 sqft × $4.50) $8,708
Contingency (15%) $12,077

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
1935
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