Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92646 | $679,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$679,000
$655/sqft
Bid $
$506,375
Max bid / MAO
Room
~$172,625 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,844
$82/sqft
ARV
$709,885

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 $ $506,375 · Ask $679,000

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 sqft1037 sqft
ARV$709,885
List− $679,000
Rehab− $84,844
Gross profit$-53,959

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92646

Street locked · 92646 · CONDOS $665,000 · 1032 sqft
Street locked · 92646 · CONDO $725,000 · 1020 sqft
Street locked · 92646 · CONDOS $725,000 · 1020 sqft

Net pro forma

Includes closing costs & 4.82-month carry

Buy closing (2%)$13,580
Holding carry$33,749
All-in capital$811,173
Sell costs (6%)− $42,593
Net proceeds$667,292
Net profit $-88,280
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,844

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: $84,844
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,037 sqft × $3.00) $3,111
Flooring — Hardwood Refinish (1,037 sqft × $4.50) $4,666
Contingency (15%) $11,067

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
2/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
1037
Zip
92646

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 · 92646

Street locked · 92646

Huntington Beach, CA 92646

Ask$629,900
Bid $$470,635
Room~$159,265 over max bid · 25% of ask
WALK Street locked · 92646

Street locked · 92646

Huntington Beach, CA 92646

Ask$669,000
Bid $$498,941
Room~$170,059 over max bid · 25% of ask
WALK Street locked · 92646

Street locked · 92646

Huntington Beach, CA 92646

Ask$678,000
Bid $$505,693
Room~$172,307 over max bid · 25% of ask
WALK Street locked · 92646

Street locked · 92646

Huntington Beach, CA 92646

Ask$698,000
Bid $$519,994
Room~$178,006 over max bid · 26% of ask
WALK Street locked · 92646

Street locked · 92646

Huntington Beach, CA 92646

Ask$699,000
Bid $$521,109
Room~$177,891 over max bid · 25% of ask
← Bid/Pass Tape