Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85251 | $389,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$389,500
$303/sqft
Bid $
$278,737
Max bid / MAO
Room
~$110,763 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,001
$68/sqft
ARV
$501,159

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 $ $278,737 · Ask $389,500

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 sqft1287 sqft
ARV$501,159
List− $389,500
Rehab− $87,001
Gross profit$24,658

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 85251

Street locked · 85251 · CONDOS $550,000 · 1310 sqft
Street locked · 85251 · CONDOS $300,000 · 1218 sqft
Street locked · 85251 · CONDOS $271,000 · 1200 sqft

Net pro forma

Includes closing costs & 8.87-month carry

Buy closing (2%)$7,790
Holding carry$38,744
All-in capital$523,034
Sell costs (6%)− $30,070
Net proceeds$471,090
Net profit $-58,885
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,001

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: $87,001
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,287 sqft × $3.00) $3,861
Flooring — Hardwood Refinish (1,287 sqft × $4.50) $5,792
Contingency (15%) $11,348

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
2.0
Sqft
1287
Zip
85251

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 · 85251

Street locked · 85251

Scottsdale, AZ 85251

Ask$259,900
Bid $$161,299
Room~$98,601 over max bid · 38% of ask
WALK Street locked · 85251

Street locked · 85251

Scottsdale, AZ 85251

Ask$289,000
Bid $$188,657
Room~$100,343 over max bid · 35% of ask
WALK Street locked · 85251

Street locked · 85251

Scottsdale, AZ 85251

Ask$385,500
Bid $$276,378
Room~$109,122 over max bid · 28% of ask
WALK Street locked · 85251

Street locked · 85251

Scottsdale, AZ 85251

Ask$199,000
Bid $$106,030
Room~$92,970 over max bid · 47% of ask
WALK Street locked · 85251

Street locked · 85251

Scottsdale, AZ 85251

Ask$430,000
Bid $$317,250
Room~$112,750 over max bid · 26% of ask
← Bid/Pass Tape