Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85706 | $274,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$274,900
$207/sqft
Bid $
$171,292
Max bid / MAO
Room
~$103,608 over max bid · 38% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,346
$66/sqft
ARV
$226,431

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 $ $171,292 · Ask $274,900

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 sqft1327 sqft
ARV$226,431
List− $274,900
Rehab− $87,346
Gross profit$-135,815

Contextual market baseline

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

Street locked · 85706 · SINGLE_FAMILY $280,000 · 1300 sqft
Street locked · 85706 · SINGLE_FAMILY $287,500 · 1364 sqft
Street locked · 85706 · SINGLE_FAMILY $115,000 · 1370 sqft

Net pro forma

Includes closing costs & 3.12-month carry

Buy closing (2%)$5,498
Holding carry$10,360
All-in capital$378,104
Sell costs (6%)− $13,586
Net proceeds$212,845
Net profit $-68,229
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,346

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: $87,346
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,327 sqft × $3.00) $3,981
Flooring — Hardwood Refinish (1,327 sqft × $4.50) $5,972
Contingency (15%) $11,393

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
3
Baths
2.0
Sqft
1327
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