Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85719 | $158,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$158,000
$227/sqft
Bid $
$67,380
Max bid / MAO
Room
~$90,620 over max bid · 57% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,895
$118/sqft
ARV
$165,215

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 $ $67,380 · Ask $158,000

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 sqft695 sqft
ARV$165,215
List− $158,000
Rehab− $81,895
Gross profit$-74,680

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85719

Street locked · 85719 · CONDOS $150,000 · 626 sqft
Street locked · 85719 · SINGLE_FAMILY $365,000 · 775 sqft
Street locked · 85719 · SINGLE_FAMILY $335,000 · 810 sqft

Net pro forma

Includes closing costs & 2.73-month carry

Buy closing (2%)$3,160
Holding carry$6,003
All-in capital$249,058
Sell costs (6%)− $9,913
Net proceeds$155,302
Net profit $-71,795
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,895

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: $81,895
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (695 sqft × $3.00) $2,085
Flooring — Hardwood Refinish (695 sqft × $4.50) $3,128
Contingency (15%) $10,682

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
1
Baths
1.0
Sqft
695
Zip
85719

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

BID TARGET Street locked · 85719

Street locked · 85719

Tucson, AZ 85719

Ask$279,000
Bid $$215,859
Room~$63,141 over max bid · 23% of ask
WALK Street locked · 85719

Street locked · 85719

Tucson, AZ 85719

Ask$365,000
Bid $$255,350
Room~$109,650 over max bid · 30% of ask
WALK Street locked · 85719

Street locked · 85719

Tucson, AZ 85719

Ask$225,000
Bid $$126,939
Room~$98,061 over max bid · 44% of ask
WALK Street locked · 85719

Street locked · 85719

Tucson, AZ 85719

Ask$237,000
Bid $$139,837
Room~$97,163 over max bid · 41% of ask
WALK Street locked · 85719

Street locked · 85719

Tucson, AZ 85719

Ask$415,000
Bid $$298,293
Room~$116,707 over max bid · 28% of ask
← Bid/Pass Tape