Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 91801 | $658,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$658,000
$738/sqft
Bid $
$492,380
Max bid / MAO
Room
~$165,620 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,594
$94/sqft
ARV
$457,521

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 $ $492,380 · Ask $658,000

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 sqft892 sqft
ARV$457,521
List− $658,000
Rehab− $83,594
Gross profit$-284,073

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 91801

Street locked · 91801 · CONDOS $465,000 · 918 sqft
Street locked · 91801 · CONDOS $588,000 · 780 sqft
Street locked · 91801 · CONDOS $412,000 · 759 sqft

Net pro forma

Includes closing costs & 4.3-month carry

Buy closing (2%)$13,160
Holding carry$29,231
All-in capital$783,985
Sell costs (6%)− $27,451
Net proceeds$430,070
Net profit $-83,329
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,594

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: $83,594
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (892 sqft × $3.00) $2,676
Flooring — Hardwood Refinish (892 sqft × $4.50) $4,014
Contingency (15%) $10,904

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
2/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
1
Baths
2.0
Sqft
892
Zip
91801

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 · 91801

Street locked · 91801

Alhambra, CA 91801

Ask$495,000
Bid $$380,992
Room~$114,008 over max bid · 23% of ask
WALK Street locked · 91801

Street locked · 91801

Alhambra, CA 91801

Ask$518,000
Bid $$400,976
Room~$117,024 over max bid · 23% of ask
WALK Street locked · 91801

Street locked · 91801

Alhambra, CA 91801

Ask$532,000
Bid $$416,572
Room~$115,428 over max bid · 22% of ask
WALK Street locked · 91801

Street locked · 91801

Alhambra, CA 91801

Ask$412,000
Bid $$304,231
Room~$107,769 over max bid · 26% of ask
WALK Street locked · 91801

Street locked · 91801

Alhambra, CA 91801

Ask$570,000
Bid $$448,076
Room~$121,924 over max bid · 21% of ask
← Bid/Pass Tape