Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90723 | $670,000 Flip Analysis — FlipScout
Ask
$670,000
$677/sqft
Bid $
$508,528
Max bid / MAO
Room
~$161,472 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,430
$85/sqft
ARV
$383,681

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 $ $508,528 · Ask $670,000

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.

Flip math

Value-add ARV

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

Implied ARV $/sqft
Subject sqft989 sqft
ARV$383,681
List− $670,000
Rehab− $84,430
Gross profit$-370,749

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90723

Street locked · 90723 · CONDO $510,000 · 973 sqft
Street locked · 90723 · CONDOS $510,000 · 973 sqft
Street locked · 90723 · SINGLE_FAMILY $799,000 · 1052 sqft

Net pro forma

Includes closing costs & 3.03-month carry

Buy closing (2%)$13,400
Holding carry$20,954
All-in capital$788,784
Sell costs (6%)− $23,021
Net proceeds$360,660
Net profit $-76,311
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,430

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: $84,430
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (989 sqft × $3.00) $2,967
Flooring — Hardwood Refinish (989 sqft × $4.50) $4,450
Contingency (15%) $11,013

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
2
Baths
1.0
Sqft
989
Zip
90723

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