Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90638 | $449,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$449,999
$555/sqft
Bid $
$339,306
Max bid / MAO
Room
~$110,693 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,895
$102/sqft
ARV
$413,236

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 $ $339,306 · Ask $449,999

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 sqft811 sqft
ARV$413,236
List− $449,999
Rehab− $82,895
Gross profit$-119,658

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90638

Street locked · 90638 · CONDOS $370,000 · 634 sqft
Street locked · 90638 · TOWNHOMES $680,000 · 1051 sqft
Street locked · 90638 · SINGLE_FAMILY $939,000 · 1064 sqft

Net pro forma

Includes closing costs & 4.76-month carry

Buy closing (2%)$9,000
Holding carry$23,252
All-in capital$565,146
Sell costs (6%)− $24,794
Net proceeds$388,442
Net profit $-49,918
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,895

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: $82,895
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (811 sqft × $3.00) $2,433
Flooring — Hardwood Refinish (811 sqft × $4.50) $3,650
Contingency (15%) $10,812

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
811
Zip
90638

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 · 90638

Street locked · 90638

La Mirada, CA 90638

Ask$399,900
Bid $$293,980
Room~$105,920 over max bid · 26% of ask
WALK Street locked · 90638

Street locked · 90638

La Mirada, CA 90638

Ask$595,000
Bid $$467,718
Room~$127,282 over max bid · 21% of ask
WALK Street locked · 90638

Street locked · 90638

La Mirada, CA 90638

Ask$650,000
Bid $$484,454
Room~$165,546 over max bid · 25% of ask
WALK Street locked · 90638

Street locked · 90638

La Mirada, CA 90638

Ask$699,000
Bid $$528,198
Room~$170,802 over max bid · 24% of ask
WALK Street locked · 90638

Street locked · 90638

La Mirada, CA 90638

Ask$699,000
Bid $$520,332
Room~$178,668 over max bid · 26% of ask
← Bid/Pass Tape