Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 89052 | $410,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$410,000
$250/sqft
Bid $
$294,913
Max bid / MAO
Room
~$115,087 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,045
$55/sqft
ARV
$453,173

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 $ $294,913 · 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 sqft1640 sqft
ARV$453,173
List− $410,000
Rehab− $90,045
Gross profit$-46,872

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 89052

Street locked · 89052 · TOWNHOMES $410,000 · 1640 sqft
Street locked · 89052 · SINGLE_FAMILY $679,000 · 1653 sqft
Street locked · 89052 · SINGLE_FAMILY $440,000 · 1524 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$8,200
Holding carry$18,335
All-in capital$526,580
Sell costs (6%)− $27,190
Net proceeds$425,983
Net profit $-60,406
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,045

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: $90,045
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,640 sqft × $3.00) $4,920
Flooring — Hardwood Refinish (1,640 sqft × $4.50) $7,380
Contingency (15%) $11,745

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
1640
Zip
89052

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 · 89052

Street locked · 89052

Henderson, NV 89052

Ask$414,989
Bid $$298,468
Room~$116,521 over max bid · 28% of ask
WALK Street locked · 89052

Street locked · 89052

Henderson, NV 89052

Ask$495,000
Bid $$373,543
Room~$121,457 over max bid · 25% of ask
WALK Street locked · 89052

Street locked · 89052

Henderson, NV 89052

Ask$430,000
Bid $$312,497
Room~$117,503 over max bid · 27% of ask
WALK Street locked · 89052

Street locked · 89052

Henderson, NV 89052

Ask$550,000
Bid $$425,031
Room~$124,969 over max bid · 23% of ask
WALK Street locked · 89052

Street locked · 89052

Henderson, NV 89052

Ask$315,000
Bid $$209,397
Room~$105,603 over max bid · 34% of ask
← Bid/Pass Tape