Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89121 | $549,888 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$549,888
$255/sqft
Bid $
$421,308
Max bid / MAO
Room
~$128,580 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,478
$44/sqft
ARV
$313,019

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 $ $421,308 · Ask $549,888

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 sqft2154 sqft
ARV$313,019
List− $549,888
Rehab− $94,478
Gross profit$-331,347

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89121

Street locked · 89121 · SINGLE_FAMILY $469,000 · 2170 sqft
Street locked · 89121 · SINGLE_FAMILY $421,513 · 2176 sqft
Street locked · 89121 · SINGLE_FAMILY $387,000 · 2108 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$10,998
Holding carry$23,627
All-in capital$678,991
Sell costs (6%)− $18,781
Net proceeds$294,238
Net profit $-53,990
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,478

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: $94,478
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,154 sqft × $3.00) $6,462
Flooring — Hardwood Refinish (2,154 sqft × $4.50) $9,693
Contingency (15%) $12,323

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
7
Baths
3.0
Sqft
2154
Zip
89121

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 · 89121

Street locked · 89121

Las Vegas, NV 89121

Ask$699,990
Bid $$556,700
Room~$143,290 over max bid · 20% of ask
WALK Street locked · 89121

Street locked · 89121

Las Vegas, NV 89121

Ask$444,078
Bid $$319,753
Room~$124,325 over max bid · 28% of ask
WALK Street locked · 89121

Street locked · 89121

Las Vegas, NV 89121

Ask$468,000
Bid $$351,945
Room~$116,055 over max bid · 25% of ask
WALK Street locked · 89121

Street locked · 89121

Las Vegas, NV 89121

Ask$471,990
Bid $$348,368
Room~$123,622 over max bid · 26% of ask
WALK Street locked · 89121

Street locked · 89121

Las Vegas, NV 89121

Ask$560,000
Bid $$431,655
Room~$128,345 over max bid · 23% of ask
← Bid/Pass Tape