Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85018 | $258,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$258,000
$344/sqft
Bid $
$160,386
Max bid / MAO
Room
~$97,614 over max bid · 38% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,360
$110/sqft
ARV
$310,379

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 $ $160,386 · Ask $258,000

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 sqft749 sqft
ARV$310,379
List− $258,000
Rehab− $82,360
Gross profit$-29,981

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85018

Street locked · 85018 · TOWNHOMES $285,000 · 936 sqft
Street locked · 85018 · CONDOS $200,000 · 982 sqft
Street locked · 85018 · CONDOS $200,000 · 982 sqft

Net pro forma

Includes closing costs & 5.61-month carry

Buy closing (2%)$5,160
Holding carry$17,503
All-in capital$363,023
Sell costs (6%)− $18,623
Net proceeds$291,756
Net profit $-64,429
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,360

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: $82,360
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (749 sqft × $3.00) $2,247
Flooring — Hardwood Refinish (749 sqft × $4.50) $3,370
Contingency (15%) $10,743

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
1
Baths
1.0
Sqft
749
Zip
85018

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 · 85018

Street locked · 85018

Phoenix, AZ 85018

Ask$251,900
Bid $$154,684
Room~$97,216 over max bid · 39% of ask
WALK Street locked · 85018

Street locked · 85018

Phoenix, AZ 85018

Ask$525,000
Bid $$402,250
Room~$122,750 over max bid · 23% of ask
WALK Street locked · 85018

Street locked · 85018

Phoenix, AZ 85018

Ask$495,000
Bid $$374,178
Room~$120,822 over max bid · 24% of ask
WALK Street locked · 85018

Street locked · 85018

Phoenix, AZ 85018

Ask$374,900
Bid $$265,473
Room~$109,427 over max bid · 29% of ask
WALK Street locked · 85018

Street locked · 85018

Phoenix, AZ 85018

Ask$217,500
Bid $$121,696
Room~$95,804 over max bid · 44% of ask
← Bid/Pass Tape