Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85282 | $400,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$400,000
$265/sqft
Bid $
$286,657
Max bid / MAO
Room
~$113,343 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,933
$59/sqft
ARV
$359,909

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 $ $286,657 · Ask $400,000

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 sqft1511 sqft
ARV$359,909
List− $400,000
Rehab− $88,933
Gross profit$-129,024

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85282

Street locked · 85282 · TOWNHOMES $405,000 · 1511 sqft
Street locked · 85282 · TOWNHOMES $350,000 · 1510 sqft
Street locked · 85282 · SINGLE_FAMILY $495,000 · 1463 sqft

Net pro forma

Includes closing costs & 4.02-month carry

Buy closing (2%)$8,000
Holding carry$18,017
All-in capital$514,950
Sell costs (6%)− $21,595
Net proceeds$338,314
Net profit $-60,047
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,933

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: $88,933
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,511 sqft × $3.00) $4,533
Flooring — Hardwood Refinish (1,511 sqft × $4.50) $6,800
Contingency (15%) $11,600

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
1511
Zip
85282

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

BID TARGET Street locked · 85282

Street locked · 85282

Tempe, AZ 85282

Ask$249,900
Bid $$194,910
Room~$54,990 over max bid · 22% of ask
WALK Street locked · 85282

Street locked · 85282

Tempe, AZ 85282

Ask$325,000
Bid $$218,701
Room~$106,299 over max bid · 33% of ask
WALK Street locked · 85282

Street locked · 85282

Tempe, AZ 85282

Ask$449,900
Bid $$331,291
Room~$118,609 over max bid · 26% of ask
WALK Street locked · 85282

Street locked · 85282

Tempe, AZ 85282

Ask$480,000
Bid $$363,312
Room~$116,688 over max bid · 24% of ask
WALK Street locked · 85282

Street locked · 85282

Tempe, AZ 85282

Ask$299,900
Bid $$198,117
Room~$101,783 over max bid · 34% of ask
← Bid/Pass Tape