Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90744 | $649,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$649,000
$932/sqft
Bid $
$489,554
Max bid / MAO
Room
~$159,446 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,903
$118/sqft
ARV
$320,578

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 $ $489,554 · Ask $649,000

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 sqft696 sqft
ARV$320,578
List− $649,000
Rehab− $81,903
Gross profit$-410,325

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90744

Street locked · 90744 · CONDOS $399,900 · 849 sqft
Street locked · 90744 · SINGLE_FAMILY $685,000 · 918 sqft
Street locked · 90744 · SINGLE_FAMILY $620,000 · 1008 sqft

Net pro forma

Includes closing costs & 4.89-month carry

Buy closing (2%)$12,980
Holding carry$32,763
All-in capital$776,646
Sell costs (6%)− $19,235
Net proceeds$301,343
Net profit $-77,560
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,903

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: $81,903
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (696 sqft × $3.00) $2,088
Flooring — Hardwood Refinish (696 sqft × $4.50) $3,132
Contingency (15%) $10,683

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
696
Zip
90744

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 · 90744

Street locked · 90744

Wilmington, CA 90744

Ask$409,999
Bid $$300,172
Room~$109,827 over max bid · 27% of ask
WALK Street locked · 90744

Street locked · 90744

Wilmington, CA 90744

Ask$384,000
Bid $$277,302
Room~$106,698 over max bid · 28% of ask
WALK Street locked · 90744

Street locked · 90744

Wilmington, CA 90744

Ask$450,000
Bid $$338,393
Room~$111,607 over max bid · 25% of ask
WALK Street locked · 90744

Street locked · 90744

Wilmington, CA 90744

Ask$475,000
Bid $$359,637
Room~$115,363 over max bid · 24% of ask
WALK Street locked · 90744

Street locked · 90744

Wilmington, CA 90744

Ask$399,900
Bid $$292,162
Room~$107,738 over max bid · 27% of ask
← Bid/Pass Tape