Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90063 | $495,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$495,000
$817/sqft
Bid $
$383,098
Max bid / MAO
Room
~$111,902 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,127
$134/sqft
ARV
$298,854

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 $ $383,098 · Ask $495,000

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 sqft606 sqft
ARV$298,854
List− $495,000
Rehab− $81,127
Gross profit$-277,273

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90063

Street locked · 90063 · SINGLE_FAMILY $660,000 · 600 sqft
Street locked · 90063 · SINGLE_FAMILY $605,556 · 760 sqft
Street locked · 90063 · SINGLE_FAMILY $675,000 · 788 sqft

Net pro forma

Includes closing costs & 3.23-month carry

Buy closing (2%)$9,900
Holding carry$17,058
All-in capital$603,085
Sell costs (6%)− $17,931
Net proceeds$280,923
Net profit $-44,571
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,127

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: $81,127
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (606 sqft × $3.00) $1,818
Flooring — Hardwood Refinish (606 sqft × $4.50) $2,727
Contingency (15%) $10,582

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
2
Baths
1.0
Sqft
606
Zip
90063

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 · 90063

Street locked · 90063

Los Angeles, CA 90063

Ask$583,000
Bid $$460,660
Room~$122,340 over max bid · 21% of ask
WALK Street locked · 90063

Street locked · 90063

Los Angeles, CA 90063

Ask$575,000
Bid $$454,435
Room~$120,565 over max bid · 21% of ask
WALK Street locked · 90063

Street locked · 90063

Los Angeles, CA 90063

Ask$399,000
Bid $$289,925
Room~$109,075 over max bid · 27% of ask
WALK Street locked · 90063

Street locked · 90063

Los Angeles, CA 90063

Ask$385,000
Bid $$277,788
Room~$107,212 over max bid · 28% of ask
WALK Street locked · 90063

Street locked · 90063

Los Angeles, CA 90063

Ask$499,000
Bid $$386,820
Room~$112,180 over max bid · 22% of ask
← Bid/Pass Tape