Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89123 | $399,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,990
$216/sqft
Bid $
$283,764
Max bid / MAO
Room
~$116,226 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,874
$50/sqft
ARV
$380,169

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 $ $283,764 · Ask $399,990

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 sqft1852 sqft
ARV$380,169
List− $399,990
Rehab− $91,874
Gross profit$-111,695

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89123

Street locked · 89123 · SINGLE_FAMILY $450,000 · 1841 sqft
Street locked · 89123 · SINGLE_FAMILY $445,000 · 1829 sqft
Street locked · 89123 · SINGLE_FAMILY $545,000 · 1882 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$8,000
Holding carry$18,035
All-in capital$517,899
Sell costs (6%)− $22,810
Net proceeds$357,359
Net profit $-63,071
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,874

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: $91,874
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,852 sqft × $3.00) $5,556
Flooring — Hardwood Refinish (1,852 sqft × $4.50) $8,334
Contingency (15%) $11,984

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
3.0
Sqft
1852
Zip
89123

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 · 89123

Street locked · 89123

Las Vegas, NV 89123

Ask$425,000
Bid $$311,773
Room~$113,227 over max bid · 27% of ask
WALK Street locked · 89123

Street locked · 89123

Las Vegas, NV 89123

Ask$650,000
Bid $$513,530
Room~$136,470 over max bid · 21% of ask
WALK Street locked · 89123

Street locked · 89123

Las Vegas, NV 89123

Ask$420,000
Bid $$304,986
Room~$115,014 over max bid · 27% of ask
WALK Street locked · 89123

Street locked · 89123

Las Vegas, NV 89123

Ask$420,000
Bid $$305,672
Room~$114,328 over max bid · 27% of ask
WALK Street locked · 89123

Street locked · 89123

Las Vegas, NV 89123

Ask$270,000
Bid $$168,168
Room~$101,832 over max bid · 38% of ask
← Bid/Pass Tape