Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85282 | $269,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$269,900
$287/sqft
Bid $
$167,825
Max bid / MAO
Room
~$102,075 over max bid · 38% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,016
$89/sqft
ARV
$223,802

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 $ $167,825 · Ask $269,900

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 sqft941 sqft
ARV$223,802
List− $269,900
Rehab− $84,016
Gross profit$-130,114

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85282

Street locked · 85282 · MOBILE $26,500 · 950 sqft
Street locked · 85282 · CONDOS $287,000 · 999 sqft
Street locked · 85282 · CONDO $175,000 · 849 sqft

Net pro forma

Includes closing costs & 11.57-month carry

Buy closing (2%)$5,398
Holding carry$37,536
All-in capital$396,850
Sell costs (6%)− $13,428
Net proceeds$210,373
Net profit $-67,681
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,016

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: $84,016
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (941 sqft × $3.00) $2,823
Flooring — Hardwood Refinish (941 sqft × $4.50) $4,234
Contingency (15%) $10,959

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
2
Baths
2.0
Sqft
941
Zip
85282

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 TARGET Street locked · 85282

Street locked · 85282

Tempe, AZ 85282

Ask$249,900
Bid $$194,910
Room~$54,990 over max bid · 22% of ask
WALK Street locked · 85282

Street locked · 85282

Tempe, AZ 85282

Ask$400,000
Bid $$286,657
Room~$113,343 over max bid · 28% of ask
WALK Street locked · 85282

Street locked · 85282

Tempe, AZ 85282

Ask$325,000
Bid $$218,701
Room~$106,299 over max bid · 33% of ask
WALK Street locked · 85282

Street locked · 85282

Tempe, AZ 85282

Ask$449,900
Bid $$331,291
Room~$118,609 over max bid · 26% of ask
WALK Street locked · 85282

Street locked · 85282

Tempe, AZ 85282

Ask$480,000
Bid $$363,312
Room~$116,688 over max bid · 24% of ask
← Bid/Pass Tape