Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 83686 | $739,990 Flip Analysis — FlipScout
Ask
$739,990
$188/sqft
Bid $
$583,904
Max bid / MAO
Room
~$156,086 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$109,856
$28/sqft
ARV
$944,344

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 $ $583,904 · Ask $739,990

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 sqft3937 sqft
ARV$944,344
List− $739,990
Rehab− $109,856
Gross profit$94,498

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 83686

Street locked · 83686 · SINGLE_FAMILY $795,000 · 3976 sqft
Street locked · 83686 · SINGLE_FAMILY $569,990 · 2626 sqft
Street locked · 83686 · SINGLE_FAMILY $999,875 · 2582 sqft

Net pro forma

Includes closing costs & 3.96-month carry

Buy closing (2%)$14,800
Holding carry$30,849
All-in capital$895,495
Sell costs (6%)− $56,661
Net proceeds$887,683
Net profit $-54,887
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $109,856

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: $109,856
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,937 sqft × $3.00) $11,811
Flooring — Hardwood Refinish (3,937 sqft × $4.50) $17,716
Contingency (15%) $14,329

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
5
Baths
5.0
Sqft
3937
Zip
83686

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