Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85701 | $504,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$504,000
$294/sqft
Bid $
$382,158
Max bid / MAO
Room
~$121,842 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,666
$53/sqft
ARV
$491,599

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 $ $382,158 · Ask $504,000

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 sqft1712 sqft
ARV$491,599
List− $504,000
Rehab− $90,666
Gross profit$-103,067

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85701

Street locked · 85701 · TOWNHOMES $590,000 · 1730 sqft
Street locked · 85701 · SINGLE_FAMILY $445,000 · 1689 sqft
Street locked · 85701 · SINGLE_FAMILY $750,000 · 1740 sqft

Net pro forma

Includes closing costs & 4.55-month carry

Buy closing (2%)$10,080
Holding carry$24,803
All-in capital$629,549
Sell costs (6%)− $29,496
Net proceeds$462,103
Net profit $-53,671
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,666

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: $90,666
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,712 sqft × $3.00) $5,136
Flooring — Hardwood Refinish (1,712 sqft × $4.50) $7,704
Contingency (15%) $11,826

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
1712
Zip
85701

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 · 85701

Street locked · 85701

Tucson, AZ 85701

Ask$519,000
Bid $$398,891
Room~$120,109 over max bid · 23% of ask
WALK Street locked · 85701

Street locked · 85701

Tucson, AZ 85701

Ask$329,500
Bid $$226,390
Room~$103,110 over max bid · 31% of ask
WALK Street locked · 85701

Street locked · 85701

Tucson, AZ 85701

Ask$420,000
Bid $$311,801
Room~$108,199 over max bid · 26% of ask
WALK Street locked · 85701

Street locked · 85701

Tucson, AZ 85701

Ask$150,000
Bid $$60,767
Room~$89,233 over max bid · 59% of ask
WALK Street locked · 85701

Street locked · 85701

Tucson, AZ 85701

Ask$549,000
Bid $$429,805
Room~$119,195 over max bid · 22% of ask
← Bid/Pass Tape