Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 87144 | $487,995 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$487,995
$261/sqft
Bid $
$365,863
Max bid / MAO
Room
~$122,132 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,029
$49/sqft
ARV
$346,051

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 $ $365,863 · Ask $487,995

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 sqft1870 sqft
ARV$346,051
List− $487,995
Rehab− $92,029
Gross profit$-233,973

Contextual market baseline

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

Street locked · 87144 · SINGLE_FAMILY $399,000 · 1879 sqft
Street locked · 87144 · SINGLE_FAMILY $416,870 · 1907 sqft
Street locked · 87144 · SINGLE_FAMILY $496,900 · 1911 sqft

Net pro forma

Includes closing costs & 3.46-month carry

Buy closing (2%)$9,760
Holding carry$18,396
All-in capital$608,180
Sell costs (6%)− $20,763
Net proceeds$325,287
Net profit $-56,327
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,029

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: $92,029
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,870 sqft × $3.00) $5,610
Flooring — Hardwood Refinish (1,870 sqft × $4.50) $8,415
Contingency (15%) $12,004

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
3.0
Sqft
1870
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