Ask

$325,000

$256/sqft

Bid $

$218,582

Max bid / MAO

Room

~$106,418 over max bid · 33% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$86,871

$68/sqft

ARV

$219,651

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 $ $218,582 · Ask $325,000

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 sqft	1272 sqft
ARV	$219,651
List	− $325,000
Rehab	− $86,871
Gross profit	$-192,220

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89030

Street locked · 89030 · SINGLE_FAMILY $207,000 · 1273 sqft

Street locked · 89030 · SINGLE_FAMILY $315,895 · 1330 sqft

Street locked · 89030 · SINGLE_FAMILY $300,000 · 1213 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)	$6,500
Holding carry	$15,102
All-in capital	$433,473
Sell costs (6%)	− $13,179
Net proceeds	$206,472
Net profit	$-63,810

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,871

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: $86,871

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (1,272 sqft × $3.00) $3,816

Flooring — Hardwood Refinish (1,272 sqft × $4.50) $5,724

Contingency (15%) $11,331

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: 1.0
Sqft: 1272
Zip: 89030

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 · 89030

North Las Vegas, NV 89030

Ask$84,900

Bid $$0

Room~$84,900 over max bid · 100% of ask

WALK

Street locked · 89030

Las Vegas, NV 89030

Ask$429,990

Bid $$311,033

Room~$118,957 over max bid · 28% of ask

WALK

Street locked · 89030

Las Vegas, NV 89030

Ask$429,990

Bid $$311,033

Room~$118,957 over max bid · 28% of ask

WALK

Street locked · 89030

North Las Vegas, NV 89030

Ask$184,999

Bid $$88,733

Room~$96,266 over max bid · 52% of ask

WALK

Street locked · 89030

North Las Vegas, NV 89030

Ask$452,900

Bid $$333,748

Room~$119,152 over max bid · 26% of ask

← Bid/Pass Tape