Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89002 | $503,750 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$503,750
$272/sqft
Bid $
$380,766
Max bid / MAO
Room
~$122,984 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,847
$50/sqft
ARV
$351,758

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 $ $380,766 · Ask $503,750

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 sqft1849 sqft
ARV$351,758
List− $503,750
Rehab− $91,847
Gross profit$-243,839

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89002

Street locked · 89002 · SINGLE_FAMILY $599,000 · 1802 sqft
Street locked · 89002 · SINGLE_FAMILY $305,000 · 1802 sqft
Street locked · 89002 · SINGLE_FAMILY $415,000 · 1777 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$10,075
Holding carry$21,839
All-in capital$627,511
Sell costs (6%)− $21,106
Net proceeds$330,653
Net profit $-54,905
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,847

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: $91,847
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,849 sqft × $3.00) $5,547
Flooring — Hardwood Refinish (1,849 sqft × $4.50) $8,320
Contingency (15%) $11,980

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
1849
Zip
89002

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 · 89002

Street locked · 89002

Henderson, NV 89002

Ask$465,000
Bid $$344,490
Room~$120,510 over max bid · 26% of ask
WALK Street locked · 89002

Street locked · 89002

Henderson, NV 89002

Ask$675,000
Bid $$531,213
Room~$143,787 over max bid · 21% of ask
WALK Street locked · 89002

Street locked · 89002

Henderson, NV 89002

Ask$367,000
Bid $$253,507
Room~$113,493 over max bid · 31% of ask
WALK Street locked · 89002

Street locked · 89002

Henderson, NV 89002

Ask$489,880
Bid $$368,014
Room~$121,866 over max bid · 25% of ask
WALK Street locked · 89002

Street locked · 89002

Henderson, NV 89002

Ask$395,000
Bid $$279,431
Room~$115,569 over max bid · 29% of ask
← Bid/Pass Tape