Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92027 | $775,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$775,000
$513/sqft
Bid $
$573,996
Max bid / MAO
Room
~$201,004 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,924
$59/sqft
ARV
$557,819

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 $ $573,996 · Ask $775,000

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 sqft1510 sqft
ARV$557,819
List− $775,000
Rehab− $88,924
Gross profit$-306,105

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92027

Street locked · 92027 · SINGLE_FAMILY $799,000 · 1510 sqft
Street locked · 92027 · SINGLE_FAMILY $590,000 · 1515 sqft
Street locked · 92027 · SINGLE_FAMILY $757,000 · 1520 sqft

Net pro forma

Includes closing costs & 2.8-month carry

Buy closing (2%)$15,500
Holding carry$22,174
All-in capital$901,598
Sell costs (6%)− $33,469
Net proceeds$524,349
Net profit $-106,772
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,924

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: $88,924
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,510 sqft × $3.00) $4,530
Flooring — Hardwood Refinish (1,510 sqft × $4.50) $6,795
Contingency (15%) $11,599

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
1/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
1510
Zip
92027

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 · 92027

Street locked · 92027

Escondido, CA 92027

Ask$355,000
Bid $$249,725
Room~$105,275 over max bid · 30% of ask
WALK Street locked · 92027

Street locked · 92027

Escondido, CA 92027

Ask$410,000
Bid $$300,502
Room~$109,498 over max bid · 27% of ask
WALK Street locked · 92027

Street locked · 92027

San Diego, CA 92027

Ask$330,000
Bid $$225,733
Room~$104,267 over max bid · 32% of ask
WALK Street locked · 92027

Street locked · 92027

Escondido, CA 92027

Ask$419,900
Bid $$309,882
Room~$110,018 over max bid · 26% of ask
WALK Street locked · 92027

Street locked · 92027

Escondido, CA 92027

Ask$550,000
Bid $$423,095
Room~$126,905 over max bid · 23% of ask
← Bid/Pass Tape