Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92084 | $779,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$779,000
$773/sqft
Bid $
$574,528
Max bid / MAO
Room
~$204,472 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,594
$84/sqft
ARV
$374,118

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 $ $574,528 · Ask $779,000

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 sqft1008 sqft
ARV$374,118
List− $779,000
Rehab− $84,594
Gross profit$-489,476

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92084

Street locked · 92084 · SINGLE_FAMILY $430,000 · 1013 sqft
Street locked · 92084 · SINGLE_FAMILY $785,000 · 1080 sqft
Street locked · 92084 · SINGLE_FAMILY $701,000 · 1081 sqft

Net pro forma

Includes closing costs & 3.05-month carry

Buy closing (2%)$15,580
Holding carry$24,145
All-in capital$903,319
Sell costs (6%)− $22,447
Net proceeds$351,671
Net profit $-110,992
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,594

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: $84,594
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,008 sqft × $3.00) $3,024
Flooring — Hardwood Refinish (1,008 sqft × $4.50) $4,536
Contingency (15%) $11,034

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
0/100
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
1008
Zip
92084

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 · 92084

Street locked · 92084

Vista, CA 92084

Ask$525,000
Bid $$407,754
Room~$117,246 over max bid · 22% of ask
WALK Street locked · 92084

Street locked · 92084

Vista, CA 92084

Ask$499,000
Bid $$382,829
Room~$116,171 over max bid · 23% of ask
WALK Street locked · 92084

Street locked · 92084

Vista, CA 92084

Ask$529,000
Bid $$410,681
Room~$118,319 over max bid · 22% of ask
WALK Street locked · 92084

Street locked · 92084

Vista, CA 92084

Ask$630,000
Bid $$500,635
Room~$129,365 over max bid · 21% of ask
WALK Street locked · 92084

Street locked · 92084

Vista, CA 92084

Ask$590,000
Bid $$462,162
Room~$127,838 over max bid · 22% of ask
← Bid/Pass Tape