Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89110 | $527,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$527,500
$231/sqft
Bid $
$399,258
Max bid / MAO
Room
~$128,242 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,626
$42/sqft
ARV
$334,148

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 $ $399,258 · Ask $527,500

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 sqft2287 sqft
ARV$334,148
List− $527,500
Rehab− $95,626
Gross profit$-288,978

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89110

Street locked · 89110 · MOBILE $220,000 · 2384 sqft
Street locked · 89110 · SINGLE_FAMILY $400,000 · 2034 sqft
Street locked · 89110 · SINGLE_FAMILY $490,000 · 2671 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$10,550
Holding carry$22,848
All-in capital$656,524
Sell costs (6%)− $20,049
Net proceeds$314,099
Net profit $-56,926
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,626

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: $95,626
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,287 sqft × $3.00) $6,861
Flooring — Hardwood Refinish (2,287 sqft × $4.50) $10,292
Contingency (15%) $12,473

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
4
Baths
3.0
Sqft
2287
Zip
89110

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 · 89110

Street locked · 89110

Las Vegas, NV 89110

Ask$99,900
Bid $$10,027
Room~$89,873 over max bid · 90% of ask
WALK Street locked · 89110

Street locked · 89110

Las Vegas, NV 89110

Ask$354,000
Bid $$241,838
Room~$112,162 over max bid · 32% of ask
WALK Street locked · 89110

Street locked · 89110

Las Vegas, NV 89110

Ask$83,900
Bid $$0
Room~$83,900 over max bid · 100% of ask
WALK Street locked · 89110

Street locked · 89110

Las Vegas, NV 89110

Ask$80,900
Bid $$0
Room~$80,900 over max bid · 100% of ask
WALK Street locked · 89110

Street locked · 89110

Las Vegas, NV 89110

Ask$359,000
Bid $$246,511
Room~$112,489 over max bid · 31% of ask
← Bid/Pass Tape