Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 94539 | $558,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$558,000
$636/sqft
Bid $
$435,422
Max bid / MAO
Room
~$122,578 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,473
$95/sqft
ARV
$647,815

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 $ $435,422 · Ask $558,000

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 sqft878 sqft
ARV$647,815
List− $558,000
Rehab− $83,473
Gross profit$6,342

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 94539

Street locked · 94539 · CONDOS $588,000 · 897 sqft
Street locked · 94539 · CONDOS $630,000 · 897 sqft
Street locked · 94539 · SINGLE_FAMILY $1,570,000 · 951 sqft

Net pro forma

Includes closing costs & 3.17-month carry

Buy closing (2%)$11,160
Holding carry$18,640
All-in capital$671,273
Sell costs (6%)− $38,869
Net proceeds$608,946
Net profit $-47,174
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,473

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: $83,473
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (878 sqft × $3.00) $2,634
Flooring — Hardwood Refinish (878 sqft × $4.50) $3,951
Contingency (15%) $10,888

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
13/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
1.0
Sqft
878
Zip
94539

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 · 94539

Street locked · 94539

Fremont, CA 94539

Ask$445,000
Bid $$335,953
Room~$109,047 over max bid · 25% of ask
WALK Street locked · 94539

Street locked · 94539

Fremont, CA 94539

Ask$459,000
Bid $$348,150
Room~$110,850 over max bid · 24% of ask
WALK Street locked · 94539

Street locked · 94539

Fremont, CA 94539

Ask$605,000
Bid $$453,949
Room~$151,051 over max bid · 25% of ask
WALK Street locked · 94539

Street locked · 94539

Fremont, CA 94539

Ask$669,000
Bid $$500,321
Room~$168,679 over max bid · 25% of ask
WALK Street locked · 94539

Street locked · 94539

Fremont, CA 94539

Ask$678,000
Bid $$505,532
Room~$172,468 over max bid · 25% of ask
← Bid/Pass Tape