Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95361 | $609,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$609,999
$163/sqft
Bid $
$464,128
Max bid / MAO
Room
~$145,871 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$108,106
$29/sqft
ARV
$802,294

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 $ $464,128 · Ask $609,999

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.

Go Pro $15/mo MAO calculator
Flip math

Value-add ARV

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

Implied ARV $/sqft
Subject sqft3734 sqft
ARV$802,294
List− $609,999
Rehab− $108,106
Gross profit$84,189

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 95361

Street locked · 95361 · SINGLE_FAMILY $615,000 · 3734 sqft
Street locked · 95361 · SINGLE_FAMILY $620,000 · 2841 sqft
Street locked · 95361 · SINGLE_FAMILY $1,055,000 · 2652 sqft

Net pro forma

Includes closing costs & 3.58-month carry

Buy closing (2%)$12,200
Holding carry$23,566
All-in capital$753,871
Sell costs (6%)− $48,138
Net proceeds$754,157
Net profit $-63,285
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $108,106

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: $108,106
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,734 sqft × $3.00) $11,202
Flooring — Hardwood Refinish (3,734 sqft × $4.50) $16,803
Contingency (15%) $14,101

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
4
Baths
4.0
Sqft
3734
Zip
95361

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 · 95361

Street locked · 95361

Oakdale, CA 95361

Ask$504,490
Bid $$383,665
Room~$120,825 over max bid · 24% of ask
WALK Street locked · 95361

Street locked · 95361

Oakdale, CA 95361

Ask$300,000
Bid $$188,790
Room~$111,210 over max bid · 37% of ask
WALK Street locked · 95361

Street locked · 95361

Oakdale, CA 95361

Ask$604,640
Bid $$474,180
Room~$130,460 over max bid · 22% of ask
WALK Street locked · 95361

Street locked · 95361

Oakdale, CA 95361

Ask$504,490
Bid $$381,381
Room~$123,109 over max bid · 24% of ask
WALK Street locked · 95361

Street locked · 95361

Oakdale, CA 95361

Ask$604,500
Bid $$476,332
Room~$128,168 over max bid · 21% of ask
← Bid/Pass Tape