Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92701 | $410,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$410,000
$507/sqft
Bid $
$301,948
Max bid / MAO
Room
~$108,052 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,869
$103/sqft
ARV
$365,710

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 $ $301,948 · Ask $410,000

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 sqft808 sqft
ARV$365,710
List− $410,000
Rehab− $82,869
Gross profit$-127,159

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92701

Street locked · 92701 · CONDOS $370,000 · 829 sqft
Street locked · 92701 · CONDOS $215,000 · 754 sqft
Street locked · 92701 · CONDOS $280,000 · 864 sqft

Net pro forma

Includes closing costs & 6.77-month carry

Buy closing (2%)$8,200
Holding carry$30,587
All-in capital$531,656
Sell costs (6%)− $21,943
Net proceeds$343,767
Net profit $-53,029
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,869

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: $82,869
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (808 sqft × $3.00) $2,424
Flooring — Hardwood Refinish (808 sqft × $4.50) $3,636
Contingency (15%) $10,809

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
2.0
Sqft
808
Zip
92701

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 · 92701

Street locked · 92701

Santa Ana, CA 92701

Ask$399,000
Bid $$291,667
Room~$107,333 over max bid · 27% of ask
WALK Street locked · 92701

Street locked · 92701

Santa Ana, CA 92701

Ask$509,900
Bid $$393,912
Room~$115,988 over max bid · 23% of ask
WALK Street locked · 92701

Street locked · 92701

Santa Ana, CA 92701

Ask$465,000
Bid $$351,898
Room~$113,102 over max bid · 24% of ask
WALK Street locked · 92701

Street locked · 92701

Santa Ana, CA 92701

Ask$350,000
Bid $$245,398
Room~$104,602 over max bid · 30% of ask
WALK Street locked · 92701

Street locked · 92701

Santa Ana, CA 92701

Ask$339,999
Bid $$237,471
Room~$102,528 over max bid · 30% of ask
← Bid/Pass Tape