Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89123 | $489,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$489,990
$208/sqft
Bid $
$363,627
Max bid / MAO
Room
~$126,363 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$96,212
$41/sqft
ARV
$483,423

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 $ $363,627 · Ask $489,990

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 sqft2355 sqft
ARV$483,423
List− $489,990
Rehab− $96,212
Gross profit$-102,779

Contextual market baseline

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

Street locked · 89123 · SINGLE_FAMILY $610,000 · 2384 sqft
Street locked · 89123 · SINGLE_FAMILY $565,000 · 2389 sqft
Street locked · 89123 · SINGLE_FAMILY $350,000 · 2222 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$9,800
Holding carry$21,494
All-in capital$617,496
Sell costs (6%)− $29,005
Net proceeds$454,417
Net profit $-60,471
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $96,212

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: $96,212
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,355 sqft × $3.00) $7,065
Flooring — Hardwood Refinish (2,355 sqft × $4.50) $10,598
Contingency (15%) $12,549

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
3.0
Sqft
2355
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