Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92563 | $585,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$585,000
$276/sqft
Bid $
$454,404
Max bid / MAO
Room
~$130,596 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,193
$44/sqft
ARV
$606,964

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 $ $454,404 · Ask $585,000

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 sqft2121 sqft
ARV$606,964
List− $585,000
Rehab− $94,193
Gross profit$-72,229

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92563

Street locked · 92563 · SINGLE_FAMILY $660,000 · 2180 sqft
Street locked · 92563 · SINGLE_FAMILY $672,000 · 2214 sqft
Street locked · 92563 · MOBILE $433,000 · 2006 sqft

Net pro forma

Includes closing costs & 2.75-month carry

Buy closing (2%)$11,700
Holding carry$17,121
All-in capital$708,014
Sell costs (6%)− $36,418
Net proceeds$570,546
Net profit $-50,943
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,193

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: $94,193
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,121 sqft × $3.00) $6,363
Flooring — Hardwood Refinish (2,121 sqft × $4.50) $9,544
Contingency (15%) $12,286

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
4
Baths
3.0
Sqft
2121
Zip
92563

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 · 92563

Street locked · 92563

Murrieta, CA 92563

Ask$719,000
Bid $$576,039
Room~$142,961 over max bid · 20% of ask
WALK Street locked · 92563

Street locked · 92563

Murrieta, CA 92563

Ask$709,900
Bid $$561,159
Room~$148,741 over max bid · 21% of ask
WALK Street locked · 92563

Street locked · 92563

Murrieta, CA 92563

Ask$749,990
Bid $$598,991
Room~$150,999 over max bid · 20% of ask
WALK Street locked · 92563

Street locked · 92563

Murrieta, CA 92563

Ask$640,000
Bid $$507,363
Room~$132,637 over max bid · 21% of ask
WALK Street locked · 92563

Street locked · 92563

Murrieta, CA 92563

Ask$535,000
Bid $$412,162
Room~$122,838 over max bid · 23% of ask
← Bid/Pass Tape