Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92503 | $504,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4
Ask
$504,990
$345/sqft
Bid $
$385,180
Max bid / MAO
Room
~$119,810 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,527
$60/sqft
ARV
$491,456

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 $ $385,180 · Ask $504,990

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 sqft1464 sqft
ARV$491,456
List− $504,990
Rehab− $88,527
Gross profit$-102,061

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92503

Street locked · 92503 · SINGLE_FAMILY $560,000 · 1350 sqft
Street locked · 92503 · MOBILE $80,000 · 1344 sqft
Street locked · 92503 · SINGLE_FAMILY $620,000 · 1588 sqft

Net pro forma

Includes closing costs & 4.83-month carry

Buy closing (2%)$10,100
Holding carry$26,278
All-in capital$629,895
Sell costs (6%)− $29,487
Net proceeds$461,968
Net profit $-51,394
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,527

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: $88,527
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,464 sqft × $3.00) $4,392
Flooring — Hardwood Refinish (1,464 sqft × $4.50) $6,588
Contingency (15%) $11,547

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
1464
Zip
92503

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 · 92503

Street locked · 92503

Riverside, CA 92503

Ask$599,950
Bid $$467,226
Room~$132,724 over max bid · 22% of ask
WALK Street locked · 92503

Street locked · 92503

Riverside, CA 92503

Ask$565,000
Bid $$444,700
Room~$120,300 over max bid · 21% of ask
WALK Street locked · 92503

Street locked · 92503

Riverside, CA 92503

Ask$534,990
Bid $$413,219
Room~$121,771 over max bid · 23% of ask
WALK Street locked · 92503

Street locked · 92503

Riverside, CA 92503

Ask$549,990
Bid $$427,238
Room~$122,752 over max bid · 22% of ask
WALK Street locked · 92503

Street locked · 92503

Riverside, CA 92503

Ask$584,990
Bid $$458,190
Room~$126,800 over max bid · 22% of ask
← Bid/Pass Tape