Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89103 | $159,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$159,900
$228/sqft
Bid $
$69,114
Max bid / MAO
Room
~$90,786 over max bid · 57% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,938
$117/sqft
ARV
$148,733

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 $ $69,114 · Ask $159,900

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 sqft700 sqft
ARV$148,733
List− $159,900
Rehab− $81,938
Gross profit$-93,105

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89103

Street locked · 89103 · CONDO $130,000 · 700 sqft
Street locked · 89103 · CONDO $153,000 · 717 sqft
Street locked · 89103 · CONDO $250,000 · 615 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$3,198
Holding carry$8,867
All-in capital$253,903
Sell costs (6%)− $8,924
Net proceeds$139,809
Net profit $-71,690
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,938

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: $81,938
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (700 sqft × $3.00) $2,100
Flooring — Hardwood Refinish (700 sqft × $4.50) $3,150
Contingency (15%) $10,688

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
1.0
Sqft
700
Zip
89103

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 · 89103

Street locked · 89103

Las Vegas, NV 89103

Ask$299,777
Bid $$199,566
Room~$100,211 over max bid · 33% of ask
WALK Street locked · 89103

Street locked · 89103

Las Vegas, NV 89103

Ask$528,000
Bid $$403,625
Room~$124,375 over max bid · 24% of ask
WALK Street locked · 89103

Street locked · 89103

Las Vegas, NV 89103

Ask$150,000
Bid $$59,861
Room~$90,139 over max bid · 60% of ask
WALK Street locked · 89103

Street locked · 89103

Las Vegas, NV 89103

Ask$359,000
Bid $$253,488
Room~$105,512 over max bid · 29% of ask
WALK Street locked · 89103

Street locked · 89103

Las Vegas, NV 89103

Ask$240,000
Bid $$139,809
Room~$100,191 over max bid · 42% of ask
← Bid/Pass Tape