Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 84119 | $549,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$549,900
$189/sqft
Bid $
$414,961
Max bid / MAO
Room
~$134,939 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$100,964
$35/sqft
ARV
$622,745

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 $ $414,961 · Ask $549,900

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 sqft2906 sqft
ARV$622,745
List− $549,900
Rehab− $100,964
Gross profit$-28,119

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 84119

Street locked · 84119 · SINGLE_FAMILY $690,000 · 3309 sqft
Street locked · 84119 · TOWNHOMES $479,900 · 2412 sqft
Street locked · 84119 · SINGLE_FAMILY $499,900 · 2388 sqft

Net pro forma

Includes closing costs & 3.63-month carry

Buy closing (2%)$10,998
Holding carry$21,658
All-in capital$683,520
Sell costs (6%)− $37,365
Net proceeds$585,380
Net profit $-60,657
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $100,964

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: $100,964
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,906 sqft × $3.00) $8,718
Flooring — Hardwood Refinish (2,906 sqft × $4.50) $13,077
Contingency (15%) $13,169

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
2906
Zip
84119

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 · 84119

Street locked · 84119

West Valley City, UT 84119

Ask$545,900
Bid $$415,661
Room~$130,239 over max bid · 24% of ask
WALK Street locked · 84119

Street locked · 84119

West Valley City, UT 84119

Ask$365,900
Bid $$256,808
Room~$109,092 over max bid · 30% of ask
WALK Street locked · 84119

Street locked · 84119

West Valley City, UT 84119

Ask$519,900
Bid $$392,215
Room~$127,685 over max bid · 25% of ask
WALK Street locked · 84119

Street locked · 84119

West Valley City, UT 84119

Ask$370,900
Bid $$261,481
Room~$109,419 over max bid · 30% of ask
WALK Street locked · 84119

Street locked · 84119

West Valley City, UT 84119

Ask$529,900
Bid $$400,445
Room~$129,455 over max bid · 24% of ask
← Bid/Pass Tape