Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95123 | $568,888 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$568,888
$616/sqft
Bid $
$426,090
Max bid / MAO
Room
~$142,798 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,870
$91/sqft
ARV
$630,404

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 $ $426,090 · Ask $568,888

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 sqft924 sqft
ARV$630,404
List− $568,888
Rehab− $83,870
Gross profit$-22,354

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 95123

Street locked · 95123 · CONDOS $475,000 · 959 sqft
Street locked · 95123 · CONDOS $565,000 · 989 sqft
Street locked · 95123 · CONDOS $485,000 · 992 sqft

Net pro forma

Includes closing costs & 3.67-month carry

Buy closing (2%)$11,378
Holding carry$21,960
All-in capital$686,096
Sell costs (6%)− $37,824
Net proceeds$592,579
Net profit $-69,783
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $83,870

Renovation budget

Total: $83,870
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (924 sqft × $3.00) $2,772
Flooring — Hardwood Refinish (924 sqft × $4.50) $4,158
Contingency (15%) $10,940

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
4/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
1.0
Sqft
924
Zip
95123

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 95123

Street locked · 95123

San Jose, CA 95123

Ask$450,000
Bid $$339,889
Room~$110,111 over max bid · 24% of ask
WALK Street locked · 95123

Street locked · 95123

San Jose, CA 95123

Ask$478,000
Bid $$360,052
Room~$117,948 over max bid · 25% of ask
WALK Street locked · 95123

Street locked · 95123

San Jose, CA 95123

Ask$500,000
Bid $$376,255
Room~$123,745 over max bid · 25% of ask
WALK Street locked · 95123

Street locked · 95123

San Jose, CA 95123

Ask$499,999
Bid $$376,255
Room~$123,744 over max bid · 25% of ask
WALK Street locked · 95123

Street locked · 95123

San Jose, CA 95123

Ask$674,900
Bid $$503,383
Room~$171,517 over max bid · 25% of ask
← Bid/Pass Tape