Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 86406 | $623,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$623,500
$400/sqft
Bid $
$309,049
Max bid / MAO
Room
~$314,451 over max bid · 50% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$38,950
$25/sqft
ARV
$455,121

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 $ $309,049 · Ask $623,500

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 sqft1558 sqft
ARV$455,121
List− $623,500
Rehab− $38,950
Gross profit$-207,329

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 86406

Street locked · 86406 · SINGLE_FAMILY $300,000 · 1573 sqft
Street locked · 86406 · SINGLE_FAMILY $700,000 · 1592 sqft
Street locked · 86406 · SINGLE_FAMILY $470,000 · 1517 sqft

Net pro forma

Includes closing costs & 3.32-month carry

Buy closing (2%)$12,470
Holding carry$18,975
All-in capital$693,895
Sell costs (6%)− $27,307
Net proceeds$427,814
Net profit $-275,106
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $38,950
Renovation Budget (estimated) $38,950

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
40/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
3.0
Sqft
1558
Zip
86406

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

Skip Street locked · 86406

Street locked · 86406

Lake Havasu City, AZ 86406

Ask$275,000
Bid $—
Room—
Skip Street locked · 86406

Street locked · 86406

Lake Havasu City, AZ 86406

Ask$623,500
Bid $—
Room—
Skip Street locked · 86406

Street locked · 86406

Lake Havasu City, AZ 86406

Ask$340,000
Bid $—
Room—
Skip Street locked · 86406

Street locked · 86406

Lake Havasu City, AZ 86406

Ask$799,900
Bid $—
Room—
Skip Street locked · 86406

Street locked · 86406

Lake Havasu City, AZ 86406

Ask$549,000
Bid $—
Room—
← Bid/Pass Tape