Notes & terms
- Fix and flip with updates
Financing Options~$38,093 est. cash to close
Explore financing for this property.
Every figure is an estimate from stated assumptions, not a loan offer or a commitment to lend.
View Comps$355,000 median · 5 sales
Median sold nearby$355,000
This one$189,900
Difference$165,100 under · 47%
The 5 recorded sales are for signed-in buyers. Free, ten seconds, unlocked on every deal.
Price per sq ft$189/sf vs $271/sf sold
How these comps were chosen
5 recorded sales within about three quarters of a mile, same size of house, last 30 months. Source: Maricopa County Assessor — closed sales from the public record, not asking prices. Sold prices are what the buyer paid, in whatever condition the property was in. This one is sold as-is and the numbers are yours to run.Property RecordsCounty assessed $233,000
- County full cash value$233,000
- Parcel (APN)10570047
- Year built1956
- Living area980 sq ft
- Lot6,665 sq ft
- 2026-10-27First reached us
What the county value is
The county assessor's full cash value for this parcel. It is an assessment, not an ARV and not an appraisal.Deal AnalysisScore 73/100
Asking$189,900
Est. ARV$355,000
Est. rehab$24,500
Est. profit$100,197
Est. cash to close$38,093
Max offer at 15% margin$233,500
Deal score 73/100 · flip
- asks 53% of what nearby homes sold for
- 5 recorded sales behind it
- seller photos
First 48 deal read
The flip is the stronger read here: after a $24,500 rehab and 6 months of carry, the numbers leave about $100,197 at an estimated $355,000 resale.
The asking price is 53% of the median of 5 recorded sales nearby, and $189 a square foot against $271 sold. Those are closed sales from the county record, not asking prices.
What the numbers support
$217,000 – $233,500
Clears a 20% margin at the low end and 15% at the high end. Asking is $27,100 below the band.
What to check before you commit
- The rehab figure is a $25/sq ft assumption, not a scope. On a property nobody has walked it is the number most likely to be wrong.
- Built 1956: pre-1978, so lead paint rules apply to the work and the systems are likely original.
The range, not a promise
Est. profit after selling costs. Break-even resale —.
ConservativeARV 7% under · rehab 20% over · +3 months—
Basethe assumptions on this page—
AggressiveARV 5% over · rehab 10% under · −1 month—
How these numbers are calculated
The score and the written read are computed from the figures on this page by fixed rules, the same way for every listing — not a language model. A score is a ranking aid, not an appraisal. Known: the address, the price, the county record and the recorded sales. Estimated: resale, rehab, holding cost, rent. Yours: anything you change in the calculator. Nothing here is an appraisal or a promise of profit.- Asking priceimportedas listed by the seller
- County value $233,000verifiedCounty Assessor full cash value
- Comparable salesverified5 closed sales from the county record
- Est. ARV $355,000calculatedmedian of 5 recorded sales nearby
- Est. rehab $24,500estimated$25/sq ft x 980 sf
- Holding cost $321/moestimatedtax $126 + insurance $105 + utilities $90 a month
- Profit, cash, offer ceilingcalculatedfrom the figures above at 10% down, 9.75%, 1 pt, 6 months held
Aerial FlyoverPhotoreal 3D · parcel outline
5012 S 35th Dr, PhoenixFlying in…
$189,900
Redesign a PhotoAI concept · your finishes
More Details
Seller notes
- Fix and flip with updates
Off-market and sold as-is. First to earnest money takes it. Price is the wholesale price and is subject to change. Flip Flow AZ is not a licensed brokerage and does not represent buyers or sellers; we sell our contractual interest in the property.
