Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95051 | $698,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$698,000
$652/sqft
Bid $
$519,867
Max bid / MAO
Room
~$178,133 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,129
$80/sqft
ARV
$1,006,178

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 $ $519,867 · Ask $698,000

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 sqft1070 sqft
ARV$1,006,178
List− $698,000
Rehab− $85,129
Gross profit$223,049

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 95051

Street locked · 95051 · TOWNHOMES $711,000 · 1070 sqft
Street locked · 95051 · CONDOS $825,000 · 1062 sqft
Street locked · 95051 · SINGLE_FAMILY $1,801,800 · 1080 sqft

Net pro forma

Includes closing costs & 2.48-month carry

Buy closing (2%)$13,960
Holding carry$17,803
All-in capital$814,892
Sell costs (6%)− $60,371
Net proceeds$945,807
Net profit $-91,889
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,129

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: $85,129
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,070 sqft × $3.00) $3,210
Flooring — Hardwood Refinish (1,070 sqft × $4.50) $4,815
Contingency (15%) $11,104

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
1
Baths
2.0
Sqft
1070
Zip
95051

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 · 95051

Street locked · 95051

Santa Clara, CA 95051

Ask$435,888
Bid $$327,242
Room~$108,646 over max bid · 25% of ask
WALK Street locked · 95051

Street locked · 95051

Santa Clara, CA 95051

Ask$498,880
Bid $$382,235
Room~$116,645 over max bid · 23% of ask
WALK Street locked · 95051

Street locked · 95051

Santa Clara, CA 95051

Ask$645,000
Bid $$479,846
Room~$165,154 over max bid · 26% of ask
WALK Street locked · 95051

Street locked · 95051

Santa Clara, CA 95051

Ask$660,000
Bid $$491,759
Room~$168,241 over max bid · 25% of ask
WALK Street locked · 95051

Street locked · 95051

Santa Clara, CA 95051

Ask$678,000
Bid $$505,727
Room~$172,273 over max bid · 25% of ask
← Bid/Pass Tape