Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85032 | $489,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$489,000
$272/sqft
Bid $
$367,411
Max bid / MAO
Room
~$121,589 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,408
$51/sqft
ARV
$448,848

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 $ $367,411 · Ask $489,000

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 sqft1798 sqft
ARV$448,848
List− $489,000
Rehab− $91,408
Gross profit$-131,560

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85032

Street locked · 85032 · SINGLE_FAMILY $400,000 · 1787 sqft
Street locked · 85032 · SINGLE_FAMILY $640,000 · 1815 sqft
Street locked · 85032 · TOWNHOMES $450,000 · 1748 sqft

Net pro forma

Includes closing costs & 3.21-month carry

Buy closing (2%)$9,780
Holding carry$17,079
All-in capital$607,267
Sell costs (6%)− $26,931
Net proceeds$421,917
Net profit $-55,610
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,408

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: $91,408
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,798 sqft × $3.00) $5,394
Flooring — Hardwood Refinish (1,798 sqft × $4.50) $8,091
Contingency (15%) $11,923

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
1798
Zip
85032

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 · 85032

Street locked · 85032

Phoenix, AZ 85032

Ask$140,000
Bid $$115,105
RoomARV check required
WALK Street locked · 85032

Street locked · 85032

Phoenix, AZ 85032

Ask$150,000
Bid $$122,353
RoomARV check required
BID TARGET Street locked · 85032

Street locked · 85032

Phoenix, AZ 85032

Ask$239,900
Bid $$187,533
Room~$52,367 over max bid · 22% of ask
WALK Street locked · 85032

Street locked · 85032

Phoenix, AZ 85032

Ask$355,000
Bid $$255,832
Room~$99,168 over max bid · 28% of ask
WALK Street locked · 85032

Street locked · 85032

Phoenix, AZ 85032

Ask$95,000
Bid $$9,235
Room~$85,765 over max bid · 90% of ask
← Bid/Pass Tape