Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 87507 | $399,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,000
$354/sqft
Bid $
$288,978
Max bid / MAO
Room
~$110,022 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,612
$76/sqft
ARV
$312,561

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 $ $288,978 · Ask $399,000

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 sqft1126 sqft
ARV$312,561
List− $399,000
Rehab− $85,612
Gross profit$-172,051

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 87507

Street locked · 87507 · SINGLE_FAMILY $389,000 · 1151 sqft
Street locked · 87507 · SINGLE_FAMILY $335,000 · 1048 sqft
Street locked · 87507 · SINGLE_FAMILY $350,000 · 999 sqft

Net pro forma

Includes closing costs & 4.63-month carry

Buy closing (2%)$7,980
Holding carry$20,568
All-in capital$513,160
Sell costs (6%)− $18,754
Net proceeds$293,807
Net profit $-56,712
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,612

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: $85,612
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,126 sqft × $3.00) $3,378
Flooring — Hardwood Refinish (1,126 sqft × $4.50) $5,067
Contingency (15%) $11,167

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
1
Baths
2.0
Sqft
1126
Zip
87507

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 · 87507

Street locked · 87507

Santa Fe, NM 87507

Ask$525,000
Bid $$403,450
Room~$121,550 over max bid · 23% of ask
WALK Street locked · 87507

Street locked · 87507

Santa Fe, NM 87507

Ask$460,000
Bid $$340,139
Room~$119,861 over max bid · 26% of ask
WALK Street locked · 87507

Street locked · 87507

Santa Fe, NM 87507

Ask$485,000
Bid $$364,290
Room~$120,710 over max bid · 25% of ask
WALK Street locked · 87507

Street locked · 87507

Santa Fe, NM 87507

Ask$550,000
Bid $$423,704
Room~$126,296 over max bid · 23% of ask
WALK Street locked · 87507

Street locked · 87507

Santa Fe, NM 87507

Ask$629,000
Bid $$492,220
Room~$136,780 over max bid · 22% of ask
← Bid/Pass Tape