Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 87144 | $389,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$389,990
$275/sqft
Bid $
$278,071
Max bid / MAO
Room
~$111,919 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,148
$62/sqft
ARV
$262,776

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 $ $278,071 · Ask $389,990

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 sqft1420 sqft
ARV$262,776
List− $389,990
Rehab− $88,148
Gross profit$-215,362

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 87144

Street locked · 87144 · SINGLE_FAMILY $300,000 · 1423 sqft
Street locked · 87144 · SINGLE_FAMILY $315,000 · 1440 sqft
Street locked · 87144 · SINGLE_FAMILY $384,990 · 1519 sqft

Net pro forma

Includes closing costs & 2.68-month carry

Buy closing (2%)$7,800
Holding carry$11,746
All-in capital$497,684
Sell costs (6%)− $15,767
Net proceeds$247,010
Net profit $-60,025
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,148

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: $88,148
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,420 sqft × $3.00) $4,260
Flooring — Hardwood Refinish (1,420 sqft × $4.50) $6,390
Contingency (15%) $11,498

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
1420
Zip
87144

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 · 87144

Street locked · 87144

Rio Rancho, NM 87144

Ask$424,925
Bid $$309,487
Room~$115,438 over max bid · 27% of ask
WALK Street locked · 87144

Street locked · 87144

Rio Rancho, NM 87144

Ask$399,999
Bid $$281,862
Room~$118,137 over max bid · 30% of ask
WALK Street locked · 87144

Street locked · 87144

Rio Rancho, NM 87144

Ask$462,800
Bid $$335,847
Room~$126,953 over max bid · 27% of ask
WALK Street locked · 87144

Street locked · 87144

Rio Rancho, NM 87144

Ask$715,000
Bid $$572,605
Room~$142,395 over max bid · 20% of ask
WALK Street locked · 87144

Street locked · 87144

Rio Rancho, NM 87144

Ask$402,885
Bid $$288,246
Room~$114,639 over max bid · 28% of ask
← Bid/Pass Tape