Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92071 | $589,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$589,000
$458/sqft
Bid $
$438,914
Max bid / MAO
Room
~$150,086 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,992
$68/sqft
ARV
$506,644

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 $ $438,914 · Ask $589,000

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 sqft1286 sqft
ARV$506,644
List− $589,000
Rehab− $86,992
Gross profit$-169,348

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92071

Street locked · 92071 · TOWNHOMES $595,000 · 1286 sqft
Street locked · 92071 · MOBILE $400,000 · 1272 sqft
Street locked · 92071 · SINGLE_FAMILY $798,000 · 1320 sqft

Net pro forma

Includes closing costs & 4.59-month carry

Buy closing (2%)$11,780
Holding carry$28,442
All-in capital$716,214
Sell costs (6%)− $30,399
Net proceeds$476,245
Net profit $-74,926
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,992

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: $86,992
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,286 sqft × $3.00) $3,858
Flooring — Hardwood Refinish (1,286 sqft × $4.50) $5,787
Contingency (15%) $11,347

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
4/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
4
Baths
2.0
Sqft
1286
Zip
92071

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 · 92071

Street locked · 92071

Santee, CA 92071

Ask$399,000
Bid $$290,863
Room~$108,137 over max bid · 27% of ask
WALK Street locked · 92071

Street locked · 92071

Santee, CA 92071

Ask$459,000
Bid $$346,662
Room~$112,338 over max bid · 24% of ask
WALK Street locked · 92071

Street locked · 92071

Santee, CA 92071

Ask$550,000
Bid $$429,564
Room~$120,436 over max bid · 22% of ask
WALK Street locked · 92071

Street locked · 92071

Santee, CA 92071

Ask$525,000
Bid $$406,655
Room~$118,345 over max bid · 23% of ask
WALK Street locked · 92071

Street locked · 92071

Santee, CA 92071

Ask$447,000
Bid $$336,613
Room~$110,387 over max bid · 25% of ask
← Bid/Pass Tape