Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90022 | $689,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$689,000
$625/sqft
Bid $
$513,706
Max bid / MAO
Room
~$175,294 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,405
$78/sqft
ARV
$571,193

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 $ $513,706 · Ask $689,000

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 sqft1102 sqft
ARV$571,193
List− $689,000
Rehab− $85,405
Gross profit$-203,212

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90022

Street locked · 90022 · SINGLE_FAMILY $785,000 · 1120 sqft
Street locked · 90022 · SINGLE_FAMILY $670,000 · 1140 sqft
Street locked · 90022 · SINGLE_FAMILY $500,000 · 1171 sqft

Net pro forma

Includes closing costs & 4.25-month carry

Buy closing (2%)$13,780
Holding carry$30,170
All-in capital$818,355
Sell costs (6%)− $34,272
Net proceeds$536,921
Net profit $-89,839
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,405

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: $85,405
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,102 sqft × $3.00) $3,306
Flooring — Hardwood Refinish (1,102 sqft × $4.50) $4,959
Contingency (15%) $11,140

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
3
Baths
3.0
Sqft
1102
Zip
90022

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 · 90022

Street locked · 90022

Los Angeles, CA 90022

Ask$560,000
Bid $$440,915
Room~$119,085 over max bid · 21% of ask
WALK Street locked · 90022

Street locked · 90022

East Los Angeles, CA 90022

Ask$550,000
Bid $$430,765
Room~$119,235 over max bid · 22% of ask
WALK Street locked · 90022

Street locked · 90022

Los Angeles, CA 90022

Ask$585,000
Bid $$461,946
Room~$123,054 over max bid · 21% of ask
WALK Street locked · 90022

Street locked · 90022

Los Angeles, CA 90022

Ask$599,000
Bid $$475,555
Room~$123,445 over max bid · 21% of ask
WALK Street locked · 90022

Street locked · 90022

East Los Angeles, CA 90022

Ask$649,000
Bid $$492,335
Room~$156,665 over max bid · 24% of ask
← Bid/Pass Tape