Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 93702 | $279,950 Flip Analysis — FlipScout
Ask
$279,950
$285/sqft
Bid $
$178,930
Max bid / MAO
Room
~$101,020 over max bid · 36% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,370
$86/sqft
ARV
$190,006

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 $ $178,930 · Ask $279,950

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft982 sqft
ARV$190,006
List− $279,950
Rehab− $84,370
Gross profit$-174,314

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 93702

Street locked · 93702 · SINGLE_FAMILY $280,000 · 976 sqft
Street locked · 93702 · SINGLE_FAMILY $285,000 · 988 sqft
Street locked · 93702 · SINGLE_FAMILY $185,000 · 988 sqft

Net pro forma

Includes closing costs & 6.72-month carry

Buy closing (2%)$5,599
Holding carry$22,442
All-in capital$392,361
Sell costs (6%)− $11,400
Net proceeds$178,606
Net profit $-64,773
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,370

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: $84,370
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (982 sqft × $3.00) $2,946
Flooring — Hardwood Refinish (982 sqft × $4.50) $4,419
Contingency (15%) $11,005

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
2
Baths
1.0
Sqft
982
Zip
93702

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

← Bid/Pass Tape