Ask

$422,000

$192/sqft

Bid $

$301,427

Max bid / MAO

Room

~$120,573 over max bid · 29% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$94,840

$43/sqft

ARV

$373,098

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 $ $301,427 · Ask $422,000

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 sqft	2196 sqft
ARV	$373,098
List	− $422,000
Rehab	− $94,840
Gross profit	$-143,742

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89030

Street locked · 89030 · SINGLE_FAMILY $325,000 · 2000 sqft

Street locked · 89030 · SINGLE_FAMILY $435,000 · 1771 sqft

Street locked · 89030 · SINGLE_FAMILY $173,000 · 1680 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)	$8,440
Holding carry	$18,951
All-in capital	$544,231
Sell costs (6%)	− $22,386
Net proceeds	$350,712
Net profit	$-64,394

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,840

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: $94,840

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (2,196 sqft × $3.00) $6,588

Flooring — Hardwood Refinish (2,196 sqft × $4.50) $9,882

Contingency (15%) $12,370

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: 3.0
Sqft: 2196
Zip: 89030

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 · 89030

North Las Vegas, NV 89030

Ask$84,900

Bid $$0

Room~$84,900 over max bid · 100% of ask

WALK

Street locked · 89030

Las Vegas, NV 89030

Ask$429,990

Bid $$311,033

Room~$118,957 over max bid · 28% of ask

WALK

Street locked · 89030

Las Vegas, NV 89030

Ask$429,990

Bid $$311,033

Room~$118,957 over max bid · 28% of ask

WALK

Street locked · 89030

North Las Vegas, NV 89030

Ask$184,999

Bid $$88,733

Room~$96,266 over max bid · 52% of ask

WALK

Street locked · 89030

North Las Vegas, NV 89030

Ask$452,900

Bid $$333,748

Room~$119,152 over max bid · 26% of ask

← Bid/Pass Tape