Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 84095 | $654,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$654,900
$332/sqft
Bid $
$489,273
Max bid / MAO
Room
~$165,627 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,908
$47/sqft
ARV
$414,862

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 $ $489,273 · Ask $654,900

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 sqft1972 sqft
ARV$414,862
List− $654,900
Rehab− $92,908
Gross profit$-332,946

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 84095

Street locked · 84095 · CONDOS $654,900 · 1792 sqft
Street locked · 84095 · CONDOS $629,500 · 2202 sqft
Street locked · 84095 · SINGLE_FAMILY $670,000 · 2260 sqft

Net pro forma

Includes closing costs & 7.76-month carry

Buy closing (2%)$13,098
Holding carry$53,194
All-in capital$814,100
Sell costs (6%)− $24,892
Net proceeds$389,970
Net profit $-82,389
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,908

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: $92,908
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,972 sqft × $3.00) $5,916
Flooring — Hardwood Refinish (1,972 sqft × $4.50) $8,874
Contingency (15%) $12,118

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
4/100
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
1972
Zip
84095

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 · 84095

Street locked · 84095

South Jordan, UT 84095

Ask$659,000
Bid $$522,507
Room~$136,493 over max bid · 21% of ask
WALK Street locked · 84095

Street locked · 84095

South Jordan, UT 84095

Ask$759,900
Bid $$611,728
Room~$148,172 over max bid · 19% of ask
WALK Street locked · 84095

Street locked · 84095

South Jordan, UT 84095

Ask$705,900
Bid $$563,990
Room~$141,910 over max bid · 20% of ask
WALK Street locked · 84095

Street locked · 84095

South Jordan, UT 84095

Ask$689,999
Bid $$542,609
Room~$147,390 over max bid · 21% of ask
WALK Street locked · 84095

Street locked · 84095

South Jordan, UT 84095

Ask$714,900
Bid $$572,004
Room~$142,896 over max bid · 20% of ask
← Bid/Pass Tape