Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90012 | $500,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$500,000
$667/sqft
Bid $
$386,554
Max bid / MAO
Room
~$113,446 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,369
$110/sqft
ARV
$391,506

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 $ $386,554 · Ask $500,000

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 sqft750 sqft
ARV$391,506
List− $500,000
Rehab− $82,369
Gross profit$-190,863

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90012

Street locked · 90012 · CONDOS $438,000 · 750 sqft
Street locked · 90012 · CONDOS $400,000 · 735 sqft
Street locked · 90012 · CONDOS $410,000 · 735 sqft

Net pro forma

Includes closing costs & 4.77-month carry

Buy closing (2%)$10,000
Holding carry$25,464
All-in capital$617,833
Sell costs (6%)− $23,490
Net proceeds$368,015
Net profit $-45,455
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,369

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: $82,369
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (750 sqft × $3.00) $2,250
Flooring — Hardwood Refinish (750 sqft × $4.50) $3,375
Contingency (15%) $10,744

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
0
Baths
1.0
Sqft
750
Zip
90012

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 · 90012

Street locked · 90012

Los Angeles, CA 90012

Ask$419,000
Bid $$311,738
Room~$107,262 over max bid · 26% of ask
WALK Street locked · 90012

Street locked · 90012

Los Angeles, CA 90012

Ask$570,000
Bid $$443,674
Room~$126,326 over max bid · 22% of ask
WALK Street locked · 90012

Street locked · 90012

Los Angeles, CA 90012

Ask$465,000
Bid $$354,535
Room~$110,465 over max bid · 24% of ask
WALK Street locked · 90012

Street locked · 90012

Los Angeles, CA 90012

Ask$326,000
Bid $$223,491
Room~$102,509 over max bid · 31% of ask
WALK Street locked · 90012

Street locked · 90012

Los Angeles, CA 90012

Ask$365,000
Bid $$260,018
Room~$104,982 over max bid · 29% of ask
← Bid/Pass Tape