Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 87144 | $410,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$410,000
$176/sqft
Bid $
$289,053
Max bid / MAO
Room
~$120,947 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$96,022
$41/sqft
ARV
$431,730

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 $ $289,053 · Ask $410,000

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 sqft2333 sqft
ARV$431,730
List− $410,000
Rehab− $96,022
Gross profit$-74,292

Contextual market baseline

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

Street locked · 87144 · SINGLE_FAMILY $439,000 · 2249 sqft
Street locked · 87144 · SINGLE_FAMILY $420,500 · 2457 sqft
Street locked · 87144 · SINGLE_FAMILY $449,990 · 2179 sqft

Net pro forma

Includes closing costs & 5.79-month carry

Buy closing (2%)$8,200
Holding carry$26,857
All-in capital$541,079
Sell costs (6%)− $25,904
Net proceeds$405,827
Net profit $-66,550
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $96,022

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: $96,022
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,333 sqft × $3.00) $6,999
Flooring — Hardwood Refinish (2,333 sqft × $4.50) $10,498
Contingency (15%) $12,525

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
4
Baths
3.0
Sqft
2333
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