Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 84120 | $450,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$450,000
$232/sqft
Bid $
$329,794
Max bid / MAO
Room
~$120,206 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,598
$48/sqft
ARV
$374,323

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 $ $329,794 · Ask $450,000

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 sqft1936 sqft
ARV$374,323
List− $450,000
Rehab− $92,598
Gross profit$-168,275

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 84120

Street locked · 84120 · SINGLE_FAMILY $529,900 · 1897 sqft
Street locked · 84120 · SINGLE_FAMILY $465,000 · 1888 sqft
Street locked · 84120 · SINGLE_FAMILY $524,000 · 2000 sqft

Net pro forma

Includes closing costs & 3.83-month carry

Buy closing (2%)$9,000
Holding carry$19,050
All-in capital$570,648
Sell costs (6%)− $22,459
Net proceeds$351,864
Net profit $-59,893
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,598

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: $92,598
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,936 sqft × $3.00) $5,808
Flooring — Hardwood Refinish (1,936 sqft × $4.50) $8,712
Contingency (15%) $12,078

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
1936
Zip
84120

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 · 84120

Street locked · 84120

West Valley City, UT 84120

Ask$474,500
Bid $$354,418
Room~$120,082 over max bid · 25% of ask
WALK Street locked · 84120

Street locked · 84120

West Valley City, UT 84120

Ask$465,000
Bid $$340,263
Room~$124,737 over max bid · 27% of ask
WALK Street locked · 84120

Street locked · 84120

West Valley City, UT 84120

Ask$450,000
Bid $$326,142
Room~$123,858 over max bid · 28% of ask
WALK Street locked · 84120

Street locked · 84120

West Valley City, UT 84120

Ask$399,999
Bid $$282,040
Room~$117,959 over max bid · 29% of ask
WALK Street locked · 84120

Street locked · 84120

West Valley City, UT 84120

Ask$524,950
Bid $$399,151
Room~$125,799 over max bid · 24% of ask
← Bid/Pass Tape