Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92234 | $682,761 Flip Analysis — FlipScout
Property photo 1 Property photo 2
Ask
$682,761
$278/sqft
Bid $
$542,931
Max bid / MAO
Room
~$139,830 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,091
$40/sqft
ARV
$510,402

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 $ $542,931 · Ask $682,761

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 sqft2457 sqft
ARV$510,402
List− $682,761
Rehab− $97,091
Gross profit$-269,450

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92234

Street locked · 92234 · SINGLE_FAMILY $669,548 · 2430 sqft
Street locked · 92234 · MULTI_FAMILY $542,000 · 2499 sqft
Street locked · 92234 · SINGLE_FAMILY $680,000 · 2269 sqft

Net pro forma

Includes closing costs & 2.96-month carry

Buy closing (2%)$13,655
Holding carry$21,160
All-in capital$814,667
Sell costs (6%)− $30,624
Net proceeds$479,778
Net profit $-46,254
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,091

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: $97,091
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,457 sqft × $3.00) $7,371
Flooring — Hardwood Refinish (2,457 sqft × $4.50) $11,056
Contingency (15%) $12,664

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
2457
Zip
92234

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 · 92234

Street locked · 92234

Cathedral City, CA 92234

Ask$572,750
Bid $$444,714
Room~$128,036 over max bid · 22% of ask
WALK Street locked · 92234

Street locked · 92234

Cathedral City, CA 92234

Ask$693,547
Bid $$553,012
Room~$140,535 over max bid · 20% of ask
WALK Street locked · 92234

Street locked · 92234

Cathedral City, CA 92234

Ask$283,000
Bid $$177,359
Room~$105,641 over max bid · 37% of ask
WALK Street locked · 92234

Street locked · 92234

Cathedral City, CA 92234

Ask$644,548
Bid $$507,444
Room~$137,104 over max bid · 21% of ask
WALK Street locked · 92234

Street locked · 92234

Cathedral City, CA 92234

Ask$265,000
Bid $$165,363
Room~$99,637 over max bid · 38% of ask
← Bid/Pass Tape