Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 85251 | $589,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$589,900
$417/sqft
Bid $
$463,133
Max bid / MAO
Room
~$126,767 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,113
$62/sqft
ARV
$552,185

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 $ $463,133 · Ask $589,900

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 sqft1416 sqft
ARV$552,185
List− $589,900
Rehab− $88,113
Gross profit$-125,828

Contextual market baseline

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

Street locked · 85251 · CONDOS $725,000 · 1408 sqft
Street locked · 85251 · SINGLE_FAMILY $360,000 · 1455 sqft
Street locked · 85251 · CONDOS $1,875,000 · 1519 sqft

Net pro forma

Includes closing costs & 8.16-month carry

Buy closing (2%)$11,798
Holding carry$50,715
All-in capital$740,526
Sell costs (6%)− $33,131
Net proceeds$519,054
Net profit $-46,492
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,113

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: $88,113
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,416 sqft × $3.00) $4,248
Flooring — Hardwood Refinish (1,416 sqft × $4.50) $6,372
Contingency (15%) $11,493

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
14/100
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
1416
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