Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85016 | $494,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$494,999
$322/sqft
Bid $
$375,241
Max bid / MAO
Room
~$119,758 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,140
$58/sqft
ARV
$541,655

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 $ $375,241 · Ask $494,999

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.

Go Pro $15/mo MAO calculator
Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft1535 sqft
ARV$541,655
List− $494,999
Rehab− $89,140
Gross profit$-42,484

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85016

Street locked · 85016 · TOWNHOMES $450,000 · 1530 sqft
Street locked · 85016 · TOWNHOMES $270,000 · 1496 sqft
Street locked · 85016 · SINGLE_FAMILY $810,000 · 1654 sqft

Net pro forma

Includes closing costs & 8.04-month carry

Buy closing (2%)$9,900
Holding carry$43,051
All-in capital$637,090
Sell costs (6%)− $32,499
Net proceeds$509,156
Net profit $-52,808
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,140

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: $89,140
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,535 sqft × $3.00) $4,605
Flooring — Hardwood Refinish (1,535 sqft × $4.50) $6,908
Contingency (15%) $11,627

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
2
Baths
3.0
Sqft
1535
Zip
85016

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 · 85016

Street locked · 85016

Phoenix, AZ 85016

Ask$375,000
Bid $$268,703
Room~$106,297 over max bid · 28% of ask
WALK Street locked · 85016

Street locked · 85016

Phoenix, AZ 85016

Ask$265,000
Bid $$162,565
Room~$102,435 over max bid · 39% of ask
WALK Street locked · 85016

Street locked · 85016

Phoenix, AZ 85016

Ask$467,777
Bid $$352,278
Room~$115,499 over max bid · 25% of ask
WALK Street locked · 85016

Street locked · 85016

Phoenix, AZ 85016

Ask$525,000
Bid $$401,869
Room~$123,131 over max bid · 23% of ask
WALK Street locked · 85016

Street locked · 85016

Phoenix, AZ 85016

Ask$525,000
Bid $$408,016
Room~$116,984 over max bid · 22% of ask
← Bid/Pass Tape