Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95670 | $210,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$210,000
$264/sqft
Bid $
$115,135
Max bid / MAO
Room
~$94,865 over max bid · 45% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,757
$104/sqft
ARV
$199,130

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 $ $115,135 · Ask $210,000

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 sqft795 sqft
ARV$199,130
List− $210,000
Rehab− $82,757
Gross profit$-93,627

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 95670

Street locked · 95670 · MOBILE $57,000 · 790 sqft
Street locked · 95670 · CONDOS $245,000 · 941 sqft
Street locked · 95670 · SINGLE_FAMILY $341,000 · 974 sqft

Net pro forma

Includes closing costs & 5.88-month carry

Buy closing (2%)$4,200
Holding carry$15,780
All-in capital$312,737
Sell costs (6%)− $11,948
Net proceeds$187,182
Net profit $-68,602
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,757

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: $82,757
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (795 sqft × $3.00) $2,385
Flooring — Hardwood Refinish (795 sqft × $4.50) $3,578
Contingency (15%) $10,794

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
1.0
Sqft
795
Zip
95670

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 · 95670

Street locked · 95670

Rancho Cordova, CA 95670

Ask$519,950
Bid $$395,281
Room~$124,669 over max bid · 24% of ask
WALK Street locked · 95670

Street locked · 95670

Rancho Cordova, CA 95670

Ask$476,950
Bid $$359,074
Room~$117,876 over max bid · 25% of ask
WALK Street locked · 95670

Street locked · 95670

Rancho Cordova, CA 95670

Ask$502,950
Bid $$381,414
Room~$121,536 over max bid · 24% of ask
WALK Street locked · 95670

Street locked · 95670

Rancho Cordova, CA 95670

Ask$504,084
Bid $$382,474
Room~$121,610 over max bid · 24% of ask
WALK Street locked · 95670

Street locked · 95670

Rancho Cordova, CA 95670

Ask$560,000
Bid $$432,112
Room~$127,888 over max bid · 23% of ask
← Bid/Pass Tape