Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89014 | $535,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$535,000
$275/sqft
Bid $
$409,186
Max bid / MAO
Room
~$125,814 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,650
$48/sqft
ARV
$394,430

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 $ $409,186 · Ask $535,000

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 sqft1942 sqft
ARV$394,430
List− $535,000
Rehab− $92,650
Gross profit$-233,220

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89014

Street locked · 89014 · SINGLE_FAMILY $540,000 · 1963 sqft
Street locked · 89014 · SINGLE_FAMILY $443,500 · 1896 sqft
Street locked · 89014 · SINGLE_FAMILY $440,000 · 2009 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$10,700
Holding carry$23,014
All-in capital$661,364
Sell costs (6%)− $23,666
Net proceeds$370,764
Net profit $-53,279
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,650

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: $92,650
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,942 sqft × $3.00) $5,826
Flooring — Hardwood Refinish (1,942 sqft × $4.50) $8,739
Contingency (15%) $12,085

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
2.0
Sqft
1942
Zip
89014

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 · 89014

Street locked · 89014

Henderson, NV 89014

Ask$375,000
Bid $$263,318
Room~$111,682 over max bid · 30% of ask
WALK Street locked · 89014

Street locked · 89014

Henderson, NV 89014

Ask$599,000
Bid $$459,810
Room~$139,190 over max bid · 23% of ask
WALK Street locked · 89014

Street locked · 89014

Henderson, NV 89014

Ask$250,000
Bid $$147,547
Room~$102,453 over max bid · 41% of ask
WALK Street locked · 89014

Street locked · 89014

Henderson, NV 89014

Ask$575,000
Bid $$443,011
Room~$131,989 over max bid · 23% of ask
WALK Street locked · 89014

Street locked · 89014

Henderson, NV 89014

Ask$499,000
Bid $$371,583
Room~$127,417 over max bid · 26% of ask
← Bid/Pass Tape