Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89108 | $405,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$405,000
$332/sqft
Bid $
$293,783
Max bid / MAO
Room
~$111,217 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,431
$71/sqft
ARV
$233,760

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 $ $293,783 · Ask $405,000

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 sqft1221 sqft
ARV$233,760
List− $405,000
Rehab− $86,431
Gross profit$-257,671

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89108

Street locked · 89108 · SINGLE_FAMILY $194,750 · 1220 sqft
Street locked · 89108 · SINGLE_FAMILY $350,000 · 1215 sqft
Street locked · 89108 · SINGLE_FAMILY $245,000 · 1188 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$8,100
Holding carry$18,019
All-in capital$517,550
Sell costs (6%)− $14,026
Net proceeds$219,735
Net profit $-57,083
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,431

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: $86,431
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,221 sqft × $3.00) $3,663
Flooring — Hardwood Refinish (1,221 sqft × $4.50) $5,494
Contingency (15%) $11,274

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
1221
Zip
89108

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 · 89108

Street locked · 89108

Las Vegas, NV 89108

Ask$408,000
Bid $$292,646
Room~$115,354 over max bid · 28% of ask
WALK Street locked · 89108

Street locked · 89108

Las Vegas, NV 89108

Ask$379,500
Bid $$267,641
Room~$111,859 over max bid · 29% of ask
WALK Street locked · 89108

Street locked · 89108

Las Vegas, NV 89108

Ask$270,000
Bid $$169,065
Room~$100,935 over max bid · 37% of ask
WALK Street locked · 89108

Street locked · 89108

Las Vegas, NV 89108

Ask$624,900
Bid $$488,666
Room~$136,234 over max bid · 22% of ask
WALK Street locked · 89108

Street locked · 89108

Las Vegas, NV 89108

Ask$223,600
Bid $$124,108
Room~$99,492 over max bid · 44% of ask
← Bid/Pass Tape