Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 84095 | $749,999 Flip Analysis — FlipScout
Ask
$749,999
$225/sqft
Bid $
$598,305
Max bid / MAO
Room
~$151,694 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$104,708
$31/sqft
ARV
$702,657

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 $ $598,305 · Ask $749,999

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 sqft3340 sqft
ARV$702,657
List− $749,999
Rehab− $104,708
Gross profit$-152,050

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 84095

Street locked · 84095 · SINGLE_FAMILY $650,000 · 3273 sqft
Street locked · 84095 · SINGLE_FAMILY $800,000 · 3452 sqft
Street locked · 84095 · SINGLE_FAMILY $750,000 · 3453 sqft

Net pro forma

Includes closing costs & 3.61-month carry

Buy closing (2%)$15,000
Holding carry$28,284
All-in capital$897,991
Sell costs (6%)− $42,159
Net proceeds$660,497
Net profit $-48,810
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $104,708

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: $104,708
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,340 sqft × $3.00) $10,020
Flooring — Hardwood Refinish (3,340 sqft × $4.50) $15,030
Contingency (15%) $13,658

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
3.0
Sqft
3340
Zip
84095

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