Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92113 | $729,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$729,900
$514/sqft
Bid $
$540,662
Max bid / MAO
Room
~$189,238 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,148
$62/sqft
ARV
$615,137

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 $ $540,662 · Ask $729,900

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 sqft1420 sqft
ARV$615,137
List− $729,900
Rehab− $88,148
Gross profit$-202,911

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92113

Street locked · 92113 · TOWNHOMES $718,000 · 1420 sqft
Street locked · 92113 · TOWNHOMES $744,900 · 1420 sqft
Street locked · 92113 · SINGLE_FAMILY $520,000 · 1440 sqft

Net pro forma

Includes closing costs & 4.88-month carry

Buy closing (2%)$14,598
Holding carry$36,594
All-in capital$869,240
Sell costs (6%)− $36,908
Net proceeds$578,229
Net profit $-99,798
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,148

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: $88,148
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,420 sqft × $3.00) $4,260
Flooring — Hardwood Refinish (1,420 sqft × $4.50) $6,390
Contingency (15%) $11,498

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
1/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
3.0
Sqft
1420
Zip
92113

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 · 92113

Street locked · 92113

San Diego, CA 92113

Ask$450,000
Bid $$337,236
Room~$112,764 over max bid · 25% of ask
WALK Street locked · 92113

Street locked · 92113

San Diego, CA 92113

Ask$370,000
Bid $$263,667
Room~$106,333 over max bid · 29% of ask
WALK Street locked · 92113

Street locked · 92113

San Diego, CA 92113

Ask$555,000
Bid $$437,603
Room~$117,397 over max bid · 21% of ask
WALK Street locked · 92113

Street locked · 92113

San Diego, CA 92113

Ask$427,000
Bid $$317,346
Room~$109,654 over max bid · 26% of ask
WALK Street locked · 92113

Street locked · 92113

San Diego, CA 92113

Ask$528,888
Bid $$407,726
Room~$121,162 over max bid · 23% of ask
← Bid/Pass Tape