Ask

$789,000

$463/sqft

Bid $

$581,089

Max bid / MAO

Room

~$207,911 over max bid · 26% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$90,605

$53/sqft

ARV

$907,045

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 $ $581,089 · Ask $789,000

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 sqft	1705 sqft
ARV	$907,045
List	− $789,000
Rehab	− $90,605
Gross profit	$27,440

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 94544

Street locked · 94544 · SINGLE_FAMILY $1,200,000 · 1612 sqft

Street locked · 94544 · SINGLE_FAMILY $1,090,000 · 1609 sqft

Street locked · 94544 · SINGLE_FAMILY $950,000 · 1600 sqft

Net pro forma

Includes closing costs & 2.98-month carry

Buy closing (2%)	$15,780
Holding carry	$24,028
All-in capital	$919,413
Sell costs (6%)	− $54,423
Net proceeds	$852,622
Net profit	$-112,640

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,605

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: $90,605

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (1,705 sqft × $3.00) $5,115

Flooring — Hardwood Refinish (1,705 sqft × $4.50) $7,672

Contingency (15%) $11,818

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: 1705
Zip: 94544

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 · 94544

Hayward, CA 94544

Ask$350,000

Bid $$244,654

Room~$105,346 over max bid · 30% of ask

WALK

Street locked · 94544

Hayward, CA 94544

Ask$495,000

Bid $$380,562

Room~$114,438 over max bid · 23% of ask

WALK

Street locked · 94544

Hayward, CA 94544

Ask$469,000

Bid $$356,313

Room~$112,687 over max bid · 24% of ask

WALK

Street locked · 94544

Hayward, CA 94544

Ask$595,000

Bid $$472,468

Room~$122,532 over max bid · 21% of ask

WALK

Street locked · 94544

Hayward, CA 94544

Ask$399,999

Bid $$290,977

Room~$109,022 over max bid · 27% of ask

← Bid/Pass Tape