Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92084 | $590,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$590,000
$383/sqft
Bid $
$462,162
Max bid / MAO
Room
~$127,838 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,182
$58/sqft
ARV
$568,106

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 $ $462,162 · Ask $590,000

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 sqft1540 sqft
ARV$568,106
List− $590,000
Rehab− $89,182
Gross profit$-111,076

Contextual market baseline

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

Street locked · 92084 · SINGLE_FAMILY $735,000 · 1555 sqft
Street locked · 92084 · SINGLE_FAMILY $865,000 · 1495 sqft
Street locked · 92084 · SINGLE_FAMILY $649,500 · 1492 sqft

Net pro forma

Includes closing costs & 3.29-month carry

Buy closing (2%)$11,800
Holding carry$20,483
All-in capital$711,465
Sell costs (6%)− $34,086
Net proceeds$534,020
Net profit $-47,604
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,182

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: $89,182
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,540 sqft × $3.00) $4,620
Flooring — Hardwood Refinish (1,540 sqft × $4.50) $6,930
Contingency (15%) $11,632

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
14/100
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
1540
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$624,900
Bid $$465,758
Room~$159,142 over max bid · 25% of ask
← Bid/Pass Tape