Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92656 | $545,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$545,000
$796/sqft
Bid $
$429,161
Max bid / MAO
Room
~$115,839 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,808
$119/sqft
ARV
$418,058

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 $ $429,161 · Ask $545,000

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 sqft685 sqft
ARV$418,058
List− $545,000
Rehab− $81,808
Gross profit$-208,750

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92656

Street locked · 92656 · CONDOS $490,000 · 622 sqft
Street locked · 92656 · CONDOS $715,000 · 934 sqft
Street locked · 92656 · CONDOS $685,000 · 942 sqft

Net pro forma

Includes closing costs & 4.13-month carry

Buy closing (2%)$10,900
Holding carry$23,730
All-in capital$661,438
Sell costs (6%)− $25,083
Net proceeds$392,975
Net profit $-41,349
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,808

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: $81,808
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (685 sqft × $3.00) $2,055
Flooring — Hardwood Refinish (685 sqft × $4.50) $3,082
Contingency (15%) $10,671

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
1
Baths
1.0
Sqft
685
Zip
92656

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 · 92656

Street locked · 92656

Aliso Viejo, CA 92656

Ask$539,000
Bid $$423,004
Room~$115,996 over max bid · 22% of ask
WALK Street locked · 92656

Street locked · 92656

Aliso Viejo, CA 92656

Ask$519,000
Bid $$404,210
Room~$114,790 over max bid · 22% of ask
WALK Street locked · 92656

Street locked · 92656

Laguna Hills, CA 92656

Ask$565,000
Bid $$444,835
Room~$120,165 over max bid · 21% of ask
WALK Street locked · 92656

Street locked · 92656

Aliso Viejo, CA 92656

Ask$635,000
Bid $$507,104
Room~$127,896 over max bid · 20% of ask
WALK Street locked · 92656

Street locked · 92656

Aliso Viejo, CA 92656

Ask$635,000
Bid $$507,104
Room~$127,896 over max bid · 20% of ask
← Bid/Pass Tape