Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 84321 | $325,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$325,000
$202/sqft
Bid $
$215,716
Max bid / MAO
Room
~$109,284 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,795
$56/sqft
ARV
$322,889

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 $ $215,716 · 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 sqft1611 sqft
ARV$322,889
List− $325,000
Rehab− $89,795
Gross profit$-91,906

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 84321

Street locked · 84321 · SINGLE_FAMILY $399,000 · 1581 sqft
Street locked · 84321 · TOWNHOMES $324,900 · 1524 sqft
Street locked · 84321 · SINGLE_FAMILY $274,990 · 1700 sqft

Net pro forma

Includes closing costs & 3.88-month carry

Buy closing (2%)$6,500
Holding carry$14,753
All-in capital$436,048
Sell costs (6%)− $19,373
Net proceeds$303,515
Net profit $-66,816
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,795

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: $89,795
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,611 sqft × $3.00) $4,833
Flooring — Hardwood Refinish (1,611 sqft × $4.50) $7,250
Contingency (15%) $11,712

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
3.0
Sqft
1611
Zip
84321

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 · 84321

Street locked · 84321

Logan, UT 84321

Ask$489,900
Bid $$365,293
Room~$124,607 over max bid · 25% of ask
WALK Street locked · 84321

Street locked · 84321

Nibley, UT 84321

Ask$469,990
Bid $$341,923
Room~$128,067 over max bid · 27% of ask
WALK Street locked · 84321

Street locked · 84321

Logan, UT 84321

Ask$349,900
Bid $$239,461
Room~$110,439 over max bid · 32% of ask
WALK Street locked · 84321

Street locked · 84321

Nibley, UT 84321

Ask$449,990
Bid $$319,545
Room~$130,445 over max bid · 29% of ask
WALK Street locked · 84321

Street locked · 84321

Logan, UT 84321

Ask$494,900
Bid $$368,943
Room~$125,957 over max bid · 25% of ask
← Bid/Pass Tape