Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89074 | $549,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$549,000
$270/sqft
Bid $
$228,722
Max bid / MAO
Room
~$320,278 over max bid · 58% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$50,825
$25/sqft
ARV
$365,096

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 $ $228,722 · Ask $549,000

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 sqft2033 sqft
ARV$365,096
List− $549,000
Rehab− $50,825
Gross profit$-234,729

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89074

Street locked · 89074 · SINGLE_FAMILY $572,500 · 2146 sqft
Street locked · 89074 · TOWNHOMES $355,000 · 1858 sqft
Street locked · 89074 · SINGLE_FAMILY $537,800 · 2215 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$10,980
Holding carry$20,130
All-in capital$630,935
Sell costs (6%)− $21,906
Net proceeds$343,191
Net profit $-292,019
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: $50,825
Renovation Budget (estimated) $50,825

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
3
Baths
3.0
Sqft
2033
Zip
89074

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 · 89074

Street locked · 89074

Henderson, NV 89074

Ask$340,000
Bid $$230,479
Room~$109,521 over max bid · 32% of ask
WALK Street locked · 89074

Street locked · 89074

Henderson, NV 89074

Ask$295,000
Bid $$190,578
Room~$104,422 over max bid · 35% of ask
WALK Street locked · 89074

Street locked · 89074

Henderson, NV 89074

Ask$475,000
Bid $$351,807
Room~$123,193 over max bid · 26% of ask
WALK Street locked · 89074

Street locked · 89074

Henderson, NV 89074

Ask$349,900
Bid $$242,962
Room~$106,938 over max bid · 31% of ask
WALK Street locked · 89074

Street locked · 89074

Henderson, NV 89074

Ask$740,000
Bid $$592,039
Room~$147,961 over max bid · 20% of ask
← Bid/Pass Tape