Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85009 | $425,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$425,000
$292/sqft
Bid $
$310,488
Max bid / MAO
Room
~$114,512 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,458
$61/sqft
ARV
$325,048

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 $ $310,488 · Ask $425,000

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 sqft1456 sqft
ARV$325,048
List− $425,000
Rehab− $88,458
Gross profit$-188,410

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85009

Street locked · 85009 · SINGLE_FAMILY $270,000 · 1442 sqft
Street locked · 85009 · SINGLE_FAMILY $239,900 · 1484 sqft
Street locked · 85009 · SINGLE_FAMILY $310,000 · 1531 sqft

Net pro forma

Includes closing costs & 3.72-month carry

Buy closing (2%)$8,500
Holding carry$17,509
All-in capital$539,467
Sell costs (6%)− $19,503
Net proceeds$305,545
Net profit $-57,598
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,458

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: $88,458
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,456 sqft × $3.00) $4,368
Flooring — Hardwood Refinish (1,456 sqft × $4.50) $6,552
Contingency (15%) $11,538

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
1456
Zip
85009

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 · 85009

Street locked · 85009

Phoenix, AZ 85009

Ask$324,900
Bid $$216,560
Room~$108,340 over max bid · 33% of ask
WALK Street locked · 85009

Street locked · 85009

Phoenix, AZ 85009

Ask$140,000
Bid $$47,674
Room~$92,326 over max bid · 66% of ask
WALK Street locked · 85009

Street locked · 85009

Phoenix, AZ 85009

Ask$299,999
Bid $$193,288
Room~$106,711 over max bid · 36% of ask
WALK Street locked · 85009

Street locked · 85009

Phoenix, AZ 85009

Ask$370,000
Bid $$238,392
Room~$131,608 over max bid · 36% of ask
WALK Street locked · 85009

Street locked · 85009

Phoenix, AZ 85009

Ask$139,000
Bid $$46,148
Room~$92,852 over max bid · 67% of ask
← Bid/Pass Tape