Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85032 | $509,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$509,900
$375/sqft
Bid $
$390,641
Max bid / MAO
Room
~$119,259 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,638
$64/sqft
ARV
$339,757

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 $ $390,641 · Ask $509,900

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 sqft1361 sqft
ARV$339,757
List− $509,900
Rehab− $87,638
Gross profit$-257,781

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85032

Street locked · 85032 · SINGLE_FAMILY $385,575 · 1365 sqft
Street locked · 85032 · SINGLE_FAMILY $535,000 · 1374 sqft
Street locked · 85032 · MULTI_FAMILY $300,000 · 1336 sqft

Net pro forma

Includes closing costs & 3.48-month carry

Buy closing (2%)$10,198
Holding carry$19,061
All-in capital$626,797
Sell costs (6%)− $20,385
Net proceeds$319,371
Net profit $-50,095
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,638

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: $87,638
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,361 sqft × $3.00) $4,083
Flooring — Hardwood Refinish (1,361 sqft × $4.50) $6,124
Contingency (15%) $11,431

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
3
Baths
2.0
Sqft
1361
Zip
85032

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 · 85032

Street locked · 85032

Phoenix, AZ 85032

Ask$140,000
Bid $$115,105
RoomARV check required
WALK Street locked · 85032

Street locked · 85032

Phoenix, AZ 85032

Ask$150,000
Bid $$122,353
RoomARV check required
BID TARGET Street locked · 85032

Street locked · 85032

Phoenix, AZ 85032

Ask$239,900
Bid $$187,533
Room~$52,367 over max bid · 22% of ask
WALK Street locked · 85032

Street locked · 85032

Phoenix, AZ 85032

Ask$355,000
Bid $$255,832
Room~$99,168 over max bid · 28% of ask
WALK Street locked · 85032

Street locked · 85032

Phoenix, AZ 85032

Ask$95,000
Bid $$9,235
Room~$85,765 over max bid · 90% of ask
← Bid/Pass Tape