Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90016 | $440,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$440,000
$562/sqft
Bid $
$330,197
Max bid / MAO
Room
~$109,803 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,654
$106/sqft
ARV
$432,040

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 $ $330,197 · Ask $440,000

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 sqft783 sqft
ARV$432,040
List− $440,000
Rehab− $82,654
Gross profit$-90,614

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90016

Street locked · 90016 · CONDOS $410,000 · 771 sqft
Street locked · 90016 · CONDOS $599,900 · 745 sqft
Street locked · 90016 · CONDOS $499,000 · 849 sqft

Net pro forma

Includes closing costs & 5.21-month carry

Buy closing (2%)$8,800
Holding carry$24,961
All-in capital$556,415
Sell costs (6%)− $25,922
Net proceeds$406,117
Net profit $-50,455
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,654

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: $82,654
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (783 sqft × $3.00) $2,349
Flooring — Hardwood Refinish (783 sqft × $4.50) $3,524
Contingency (15%) $10,781

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
783
Zip
90016

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 · 90016

Street locked · 90016

Los Angeles, CA 90016

Ask$485,000
Bid $$371,545
Room~$113,455 over max bid · 23% of ask
WALK Street locked · 90016

Street locked · 90016

Los Angeles, CA 90016

Ask$469,999
Bid $$357,525
Room~$112,474 over max bid · 24% of ask
WALK Street locked · 90016

Street locked · 90016

Los Angeles, CA 90016

Ask$469,500
Bid $$356,806
Room~$112,694 over max bid · 24% of ask
WALK Street locked · 90016

Street locked · 90016

Los Angeles, CA 90016

Ask$425,000
Bid $$316,907
Room~$108,093 over max bid · 25% of ask
WALK Street locked · 90016

Street locked · 90016

Los Angeles, CA 90016

Ask$549,000
Bid $$432,393
Room~$116,607 over max bid · 21% of ask
← Bid/Pass Tape