Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 91762 | $760,366 Flip Analysis — FlipScout
Ask
$760,366
$358/sqft
Bid $
$576,317
Max bid / MAO
Room
~$184,049 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,193
$44/sqft
ARV
$756,566

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 $ $576,317 · Ask $760,366

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.

Flip math

Value-add ARV

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

Implied ARV $/sqft
Subject sqft2121 sqft
ARV$756,566
List− $760,366
Rehab− $94,193
Gross profit$-97,993

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 91762

Street locked · 91762 · SINGLE_FAMILY $883,000 · 2324 sqft
Street locked · 91762 · SINGLE_FAMILY $800,000 · 2339 sqft
Street locked · 91762 · SINGLE_FAMILY $812,000 · 1806 sqft

Net pro forma

Includes closing costs & 3.12-month carry

Buy closing (2%)$15,207
Holding carry$24,440
All-in capital$894,207
Sell costs (6%)− $45,394
Net proceeds$711,172
Net profit $-87,817
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,193

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: $94,193
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,121 sqft × $3.00) $6,363
Flooring — Hardwood Refinish (2,121 sqft × $4.50) $9,544
Contingency (15%) $12,286

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
3/100
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
2121
Zip
91762

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

← Bid/Pass Tape