Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 93307 | $259,999 Flip Analysis — FlipScout
Ask
$259,999
$250/sqft
Bid $
$159,801
Max bid / MAO
Room
~$100,198 over max bid · 39% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,862
$82/sqft
ARV
$192,880

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 $ $159,801 · Ask $259,999

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft1039 sqft
ARV$192,880
List− $259,999
Rehab− $84,862
Gross profit$-151,981

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 93307

Street locked · 93307 · SINGLE_FAMILY $165,000 · 1054 sqft
Street locked · 93307 · SINGLE_FAMILY $180,000 · 1102 sqft
Street locked · 93307 · SINGLE_FAMILY $174,000 · 960 sqft

Net pro forma

Includes closing costs & 3.7-month carry

Buy closing (2%)$5,200
Holding carry$11,697
All-in capital$361,758
Sell costs (6%)− $11,573
Net proceeds$181,307
Net profit $-66,844
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,862

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: $84,862
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,039 sqft × $3.00) $3,117
Flooring — Hardwood Refinish (1,039 sqft × $4.50) $4,676
Contingency (15%) $11,069

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
1.0
Sqft
1039
Zip
93307

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

← Bid/Pass Tape