Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 84043 | $504,973 Flip Analysis — FlipScout
Ask
$504,973
$222/sqft
Bid $
$374,437
Max bid / MAO
Room
~$130,536 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,539
$42/sqft
ARV
$500,206

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 $ $374,437 · Ask $504,973

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft2277 sqft
ARV$500,206
List− $504,973
Rehab− $95,539
Gross profit$-100,306

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 84043

Street locked · 84043 · TOWNHOMES $484,900 · 2283 sqft
Street locked · 84043 · SINGLE_FAMILY $614,900 · 2365 sqft
Street locked · 84043 · SINGLE_FAMILY $550,000 · 2380 sqft

Net pro forma

Includes closing costs & 3.24-month carry

Buy closing (2%)$10,099
Holding carry$17,835
All-in capital$628,447
Sell costs (6%)− $30,012
Net proceeds$470,193
Net profit $-63,250
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,539

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: $95,539
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,277 sqft × $3.00) $6,831
Flooring — Hardwood Refinish (2,277 sqft × $4.50) $10,246
Contingency (15%) $12,462

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
4.0
Sqft
2277
Zip
84043

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

← Bid/Pass Tape