Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89074 | $228,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$228,500
$244/sqft
Bid $
$131,225
Max bid / MAO
Room
~$97,275 over max bid · 43% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,981
$90/sqft
ARV
$172,313

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 $ $131,225 · Ask $228,500

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 sqft937 sqft
ARV$172,313
List− $228,500
Rehab− $83,981
Gross profit$-140,168

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89074

Street locked · 89074 · MOBILE $96,000 · 1056 sqft
Street locked · 89074 · CONDO $220,900 · 1144 sqft
Street locked · 89074 · MOBILE $24,000 · 1176 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$4,570
Holding carry$11,458
All-in capital$328,509
Sell costs (6%)− $10,339
Net proceeds$161,974
Net profit $-68,409
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,981

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: $83,981
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (937 sqft × $3.00) $2,811
Flooring — Hardwood Refinish (937 sqft × $4.50) $4,216
Contingency (15%) $10,954

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
2
Baths
2.0
Sqft
937
Zip
89074

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 · 89074

Street locked · 89074

Henderson, NV 89074

Ask$340,000
Bid $$230,479
Room~$109,521 over max bid · 32% of ask
WALK Street locked · 89074

Street locked · 89074

Henderson, NV 89074

Ask$295,000
Bid $$190,578
Room~$104,422 over max bid · 35% of ask
WALK Street locked · 89074

Street locked · 89074

Henderson, NV 89074

Ask$475,000
Bid $$351,807
Room~$123,193 over max bid · 26% of ask
WALK Street locked · 89074

Street locked · 89074

Henderson, NV 89074

Ask$349,900
Bid $$242,962
Room~$106,938 over max bid · 31% of ask
WALK Street locked · 89074

Street locked · 89074

Henderson, NV 89074

Ask$740,000
Bid $$592,039
Room~$147,961 over max bid · 20% of ask
← Bid/Pass Tape