Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90047 | $649,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$649,000
$642/sqft
Bid $
$493,121
Max bid / MAO
Room
~$155,879 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,620
$84/sqft
ARV
$428,831

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 $ $493,121 · Ask $649,000

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 sqft1011 sqft
ARV$428,831
List− $649,000
Rehab− $84,620
Gross profit$-304,789

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90047

Street locked · 90047 · SINGLE_FAMILY $660,000 · 1030 sqft
Street locked · 90047 · SINGLE_FAMILY $477,000 · 991 sqft
Street locked · 90047 · SINGLE_FAMILY $535,000 · 1056 sqft

Net pro forma

Includes closing costs & 5.63-month carry

Buy closing (2%)$12,980
Holding carry$37,861
All-in capital$784,461
Sell costs (6%)− $25,730
Net proceeds$403,101
Net profit $-72,840
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,620

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: $84,620
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,011 sqft × $3.00) $3,033
Flooring — Hardwood Refinish (1,011 sqft × $4.50) $4,550
Contingency (15%) $11,037

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
4/100
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
1011
Zip
90047

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 · 90047

Street locked · 90047

Los Angeles, CA 90047

Ask$450,000
Bid $$337,785
Room~$112,215 over max bid · 25% of ask
WALK Street locked · 90047

Street locked · 90047

Los Angeles, CA 90047

Ask$650,000
Bid $$514,333
Room~$135,667 over max bid · 21% of ask
WALK Street locked · 90047

Street locked · 90047

Los Angeles, CA 90047

Ask$615,000
Bid $$491,633
Room~$123,367 over max bid · 20% of ask
WALK Street locked · 90047

Street locked · 90047

Los Angeles, CA 90047

Ask$610,000
Bid $$487,052
Room~$122,948 over max bid · 20% of ask
WALK Street locked · 90047

Street locked · 90047

Los Angeles, CA 90047

Ask$621,000
Bid $$494,174
Room~$126,826 over max bid · 20% of ask
← Bid/Pass Tape