Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 91801 | $532,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$532,000
$722/sqft
Bid $
$416,572
Max bid / MAO
Room
~$115,428 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,256
$112/sqft
ARV
$382,978

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 $ $416,572 · Ask $532,000

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 sqft737 sqft
ARV$382,978
List− $532,000
Rehab− $82,256
Gross profit$-231,278

Contextual market baseline

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

Street locked · 91801 · CONDOS $412,000 · 759 sqft
Street locked · 91801 · CONDOS $563,000 · 763 sqft
Street locked · 91801 · CONDOS $588,000 · 780 sqft

Net pro forma

Includes closing costs & 3.53-month carry

Buy closing (2%)$10,640
Holding carry$19,876
All-in capital$644,772
Sell costs (6%)− $22,979
Net proceeds$360,000
Net profit $-42,829
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,256

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: $82,256
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (737 sqft × $3.00) $2,211
Flooring — Hardwood Refinish (737 sqft × $4.50) $3,316
Contingency (15%) $10,729

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
2.0
Sqft
737
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$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
WALK Street locked · 91801

Street locked · 91801

Alhambra, CA 91801

Ask$598,000
Bid $$447,904
Room~$150,096 over max bid · 25% of ask
← Bid/Pass Tape