Ask

$799,000

$609/sqft

Bid $

$593,058

Max bid / MAO

Room

~$205,942 over max bid · 26% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$87,224

$66/sqft

ARV

$709,626

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 $ $593,058 · Ask $799,000

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 sqft	1313 sqft
ARV	$709,626
List	− $799,000
Rehab	− $87,224
Gross profit	$-176,598

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90606

Street locked · 90606 · SINGLE_FAMILY $700,000 · 1344 sqft

Street locked · 90606 · SINGLE_FAMILY $820,000 · 1254 sqft

Street locked · 90606 · SINGLE_FAMILY $840,000 · 1405 sqft

Net pro forma

Includes closing costs & 3.37-month carry

Buy closing (2%)	$15,980
Holding carry	$27,377
All-in capital	$929,581
Sell costs (6%)	− $42,578
Net proceeds	$667,048
Net profit	$-109,214

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,224

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: $87,224

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (1,313 sqft × $3.00) $3,939

Flooring — Hardwood Refinish (1,313 sqft × $4.50) $5,908

Contingency (15%) $11,377

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

0/100

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: 1313
Zip: 90606

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 · 90606

Whittier, CA 90606

Ask$698,000

Bid $$522,549

Room~$175,451 over max bid · 25% of ask

WALK

Street locked · 90606

Whittier, CA 90606

Ask$699,000

Bid $$524,212

Room~$174,788 over max bid · 25% of ask

WALK

Street locked · 90606

Whittier, CA 90606

Ask$749,000

Bid $$559,754

Room~$189,246 over max bid · 25% of ask

WALK

Street locked · 90606

Whittier, CA 90606

Ask$740,000

Bid $$555,241

Room~$184,759 over max bid · 25% of ask

WALK

Street locked · 90606

Whittier, CA 90606

Ask$699,000

Bid $$514,921

Room~$184,079 over max bid · 26% of ask

← Bid/Pass Tape