Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89128 | $185,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$185,000
$201/sqft
Bid $
$90,705
Max bid / MAO
Room
~$94,295 over max bid · 51% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,843
$91/sqft
ARV
$210,188

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 $ $90,705 · Ask $185,000

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 sqft921 sqft
ARV$210,188
List− $185,000
Rehab− $83,843
Gross profit$-58,655

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89128

Street locked · 89128 · CONDO $130,000 · 924 sqft
Street locked · 89128 · CONDO $170,000 · 912 sqft
Street locked · 89128 · SINGLE_FAMILY $347,900 · 980 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$3,700
Holding carry$9,858
All-in capital$282,401
Sell costs (6%)− $12,611
Net proceeds$197,577
Net profit $-71,679
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,843

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: $83,843
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (921 sqft × $3.00) $2,763
Flooring — Hardwood Refinish (921 sqft × $4.50) $4,144
Contingency (15%) $10,936

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
1.0
Sqft
921
Zip
89128

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 · 89128

Street locked · 89128

Las Vegas, NV 89128

Ask$659,999
Bid $$514,199
Room~$145,800 over max bid · 22% of ask
WALK Street locked · 89128

Street locked · 89128

Las Vegas, NV 89128

Ask$235,000
Bid $$136,293
Room~$98,707 over max bid · 42% of ask
WALK Street locked · 89128

Street locked · 89128

Las Vegas, NV 89128

Ask$465,000
Bid $$342,596
Room~$122,404 over max bid · 26% of ask
WALK Street locked · 89128

Street locked · 89128

Las Vegas, NV 89128

Ask$208,000
Bid $$112,276
Room~$95,724 over max bid · 46% of ask
WALK Street locked · 89128

Street locked · 89128

Las Vegas, NV 89128

Ask$350,000
Bid $$241,635
Room~$108,365 over max bid · 31% of ask
← Bid/Pass Tape