Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89103 | $387,777 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$387,777
$318/sqft
Bid $
$167,871
Max bid / MAO
Room
~$219,906 over max bid · 57% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$30,500
$25/sqft
ARV
$259,221

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 $ $167,871 · Ask $387,777

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 sqft1220 sqft
ARV$259,221
List− $387,777
Rehab− $30,500
Gross profit$-159,056

Contextual market baseline

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

Street locked · 89103 · CONDO $465,000 · 1220 sqft
Street locked · 89103 · SINGLE_FAMILY $385,000 · 1135 sqft
Street locked · 89103 · CONDO $220,000 · 1316 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$7,756
Holding carry$14,218
All-in capital$440,251
Sell costs (6%)− $15,553
Net proceeds$243,668
Net profit $-199,478
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $30,500
Renovation Budget (estimated) $30,500

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
40/100
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
1220
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$159,900
Bid $$69,114
Room~$90,786 over max bid · 57% of ask
← Bid/Pass Tape