Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 91801 | $799,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$799,500
$594/sqft
Bid $
$591,743
Max bid / MAO
Room
~$207,757 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,500
$65/sqft
ARV
$689,872

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 $ $591,743 · Ask $799,500

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 sqft1345 sqft
ARV$689,872
List− $799,500
Rehab− $87,500
Gross profit$-197,128

Contextual market baseline

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

Street locked · 91801 · CONDOS $715,000 · 1343 sqft
Street locked · 91801 · CONDOS $700,000 · 1342 sqft
Street locked · 91801 · CONDOS $560,000 · 1349 sqft

Net pro forma

Includes closing costs & 5.23-month carry

Buy closing (2%)$15,990
Holding carry$42,524
All-in capital$945,514
Sell costs (6%)− $41,392
Net proceeds$648,480
Net profit $-111,281
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,500

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: $87,500
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,345 sqft × $3.00) $4,035
Flooring — Hardwood Refinish (1,345 sqft × $4.50) $6,052
Contingency (15%) $11,413

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
0/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
3.0
Sqft
1345
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