Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85004 | $685,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$685,000
$422/sqft
Bid $
$505,761
Max bid / MAO
Room
~$179,239 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,907
$55/sqft
ARV
$841,268

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 $ $505,761 · Ask $685,000

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 sqft1624 sqft
ARV$841,268
List− $685,000
Rehab− $89,907
Gross profit$66,361

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85004

Street locked · 85004 · CONDOS $515,000 · 1491 sqft
Street locked · 85004 · CONDOS $240,000 · 1456 sqft
Street locked · 85004 · CONDOS $560,000 · 1456 sqft

Net pro forma

Includes closing costs & 5.58-month carry

Buy closing (2%)$13,700
Holding carry$39,636
All-in capital$828,243
Sell costs (6%)− $50,476
Net proceeds$790,791
Net profit $-94,532
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,907

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: $89,907
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,624 sqft × $3.00) $4,872
Flooring — Hardwood Refinish (1,624 sqft × $4.50) $7,308
Contingency (15%) $11,727

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
2/100
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
1624
Zip
85004

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 · 85004

Street locked · 85004

Phoenix, AZ 85004

Ask$499,000
Bid $$379,903
Room~$119,097 over max bid · 24% of ask
WALK Street locked · 85004

Street locked · 85004

Phoenix, AZ 85004

Ask$275,000
Bid $$170,786
Room~$104,214 over max bid · 38% of ask
WALK Street locked · 85004

Street locked · 85004

Phoenix, AZ 85004

Ask$399,999
Bid $$286,876
Room~$113,123 over max bid · 28% of ask
WALK Street locked · 85004

Street locked · 85004

Phoenix, AZ 85004

Ask$379,998
Bid $$271,438
Room~$108,560 over max bid · 29% of ask
WALK Street locked · 85004

Street locked · 85004

Phoenix, AZ 85004

Ask$450,000
Bid $$329,692
Room~$120,308 over max bid · 27% of ask
← Bid/Pass Tape