Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85016 | $525,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$525,000
$538/sqft
Bid $
$408,016
Max bid / MAO
Room
~$116,984 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,310
$86/sqft
ARV
$341,028

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 $ $408,016 · Ask $525,000

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 sqft975 sqft
ARV$341,028
List− $525,000
Rehab− $84,310
Gross profit$-268,282

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85016

Street locked · 85016 · TOWNHOMES $321,000 · 960 sqft
Street locked · 85016 · CONDOS $230,000 · 956 sqft
Street locked · 85016 · SINGLE_FAMILY $385,000 · 944 sqft

Net pro forma

Includes closing costs & 5.39-month carry

Buy closing (2%)$10,500
Holding carry$30,105
All-in capital$649,915
Sell costs (6%)− $20,462
Net proceeds$320,566
Net profit $-45,490
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,310

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: $84,310
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (975 sqft × $3.00) $2,925
Flooring — Hardwood Refinish (975 sqft × $4.50) $4,388
Contingency (15%) $10,997

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
1.0
Sqft
975
Zip
85016

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 · 85016

Street locked · 85016

Phoenix, AZ 85016

Ask$375,000
Bid $$268,703
Room~$106,297 over max bid · 28% of ask
WALK Street locked · 85016

Street locked · 85016

Phoenix, AZ 85016

Ask$265,000
Bid $$162,565
Room~$102,435 over max bid · 39% of ask
WALK Street locked · 85016

Street locked · 85016

Phoenix, AZ 85016

Ask$467,777
Bid $$352,278
Room~$115,499 over max bid · 25% of ask
WALK Street locked · 85016

Street locked · 85016

Phoenix, AZ 85016

Ask$525,000
Bid $$401,869
Room~$123,131 over max bid · 23% of ask
WALK Street locked · 85016

Street locked · 85016

Phoenix, AZ 85016

Ask$570,000
Bid $$446,481
Room~$123,519 over max bid · 22% of ask
← Bid/Pass Tape