Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85009 | $313,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$313,000
$313/sqft
Bid $
$207,279
Max bid / MAO
Room
~$105,721 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,525
$85/sqft
ARV
$223,248

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 $ $207,279 · Ask $313,000

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 sqft1000 sqft
ARV$223,248
List− $313,000
Rehab− $84,525
Gross profit$-174,278

Contextual market baseline

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

Street locked · 85009 · SINGLE_FAMILY $335,000 · 1000 sqft
Street locked · 85009 · SINGLE_FAMILY $329,000 · 999 sqft
Street locked · 85009 · SINGLE_FAMILY $377,000 · 968 sqft

Net pro forma

Includes closing costs & 2.7-month carry

Buy closing (2%)$6,260
Holding carry$9,839
All-in capital$413,624
Sell costs (6%)− $13,395
Net proceeds$209,853
Net profit $-65,220
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,525

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: $84,525
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,000 sqft × $3.00) $3,000
Flooring — Hardwood Refinish (1,000 sqft × $4.50) $4,500
Contingency (15%) $11,025

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
13/100
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
1000
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