Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85260 | $520,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$520,000
$366/sqft
Bid $
$399,572
Max bid / MAO
Room
~$120,428 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,156
$62/sqft
ARV
$496,206

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 $ $399,572 · Ask $520,000

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 sqft1421 sqft
ARV$496,206
List− $520,000
Rehab− $88,156
Gross profit$-111,950

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85260

Street locked · 85260 · CONDO $440,000 · 1484 sqft
Street locked · 85260 · TOWNHOMES $485,000 · 1507 sqft
Street locked · 85260 · TOWNHOMES $428,000 · 1325 sqft

Net pro forma

Includes closing costs & 4.55-month carry

Buy closing (2%)$10,400
Holding carry$25,365
All-in capital$643,921
Sell costs (6%)− $29,772
Net proceeds$466,434
Net profit $-49,836
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,156

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: $88,156
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,421 sqft × $3.00) $4,263
Flooring — Hardwood Refinish (1,421 sqft × $4.50) $6,394
Contingency (15%) $11,499

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
2
Baths
2.0
Sqft
1421
Zip
85260

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 · 85260

Street locked · 85260

Scottsdale, AZ 85260

Ask$439,900
Bid $$326,206
Room~$113,694 over max bid · 26% of ask
WALK Street locked · 85260

Street locked · 85260

Scottsdale, AZ 85260

Ask$490,000
Bid $$370,536
Room~$119,464 over max bid · 24% of ask
WALK Street locked · 85260

Street locked · 85260

Scottsdale, AZ 85260

Ask$335,000
Bid $$230,871
Room~$104,129 over max bid · 31% of ask
WALK Street locked · 85260

Street locked · 85260

Scottsdale, AZ 85260

Ask$399,000
Bid $$287,490
Room~$111,510 over max bid · 28% of ask
WALK Street locked · 85260

Street locked · 85260

Scottsdale, AZ 85260

Ask$429,000
Bid $$315,563
Room~$113,437 over max bid · 26% of ask
← Bid/Pass Tape