Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92505 | $650,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$650,000
$512/sqft
Bid $
$485,425
Max bid / MAO
Room
~$164,575 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,854
$68/sqft
ARV
$427,753

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 $ $485,425 · Ask $650,000

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 sqft1270 sqft
ARV$427,753
List− $650,000
Rehab− $86,854
Gross profit$-309,101

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92505

Street locked · 92505 · SINGLE_FAMILY $615,000 · 1252 sqft
Street locked · 92505 · SINGLE_FAMILY $565,000 · 1200 sqft
Street locked · 92505 · SINGLE_FAMILY $670,000 · 1346 sqft

Net pro forma

Includes closing costs & 3.19-month carry

Buy closing (2%)$13,000
Holding carry$21,547
All-in capital$771,401
Sell costs (6%)− $25,665
Net proceeds$402,088
Net profit $-82,824
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,854

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: $86,854
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,270 sqft × $3.00) $3,810
Flooring — Hardwood Refinish (1,270 sqft × $4.50) $5,715
Contingency (15%) $11,329

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
3/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
1270
Zip
92505

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 · 92505

Street locked · 92505

Riverside, CA 92505

Ask$749,000
Bid $$605,524
Room~$143,476 over max bid · 19% of ask
WALK Street locked · 92505

Street locked · 92505

Riverside, CA 92505

Ask$765,000
Bid $$619,861
Room~$145,139 over max bid · 19% of ask
WALK Street locked · 92505

Street locked · 92505

Riverside, CA 92505

Ask$713,000
Bid $$573,247
Room~$139,753 over max bid · 20% of ask
WALK Street locked · 92505

Street locked · 92505

Riverside, CA 92505

Ask$471,000
Bid $$353,269
Room~$117,731 over max bid · 25% of ask
WALK Street locked · 92505

Street locked · 92505

Riverside, CA 92505

Ask$745,000
Bid $$599,020
Room~$145,980 over max bid · 20% of ask
← Bid/Pass Tape