Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92691 | $499,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$499,000
$640/sqft
Bid $
$385,365
Max bid / MAO
Room
~$113,635 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,628
$106/sqft
ARV
$467,301

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 $ $385,365 · Ask $499,000

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 sqft780 sqft
ARV$467,301
List− $499,000
Rehab− $82,628
Gross profit$-114,327

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92691

Street locked · 92691 · CONDOS $585,000 · 878 sqft
Street locked · 92691 · CONDOS $385,000 · 642 sqft
Street locked · 92691 · CONDOS $589,000 · 952 sqft

Net pro forma

Includes closing costs & 3.02-month carry

Buy closing (2%)$9,980
Holding carry$16,101
All-in capital$607,709
Sell costs (6%)− $28,038
Net proceeds$439,263
Net profit $-45,800
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,628

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: $82,628
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (780 sqft × $3.00) $2,340
Flooring — Hardwood Refinish (780 sqft × $4.50) $3,510
Contingency (15%) $10,778

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
1
Baths
1.0
Sqft
780
Zip
92691

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 · 92691

Street locked · 92691

Mission Viejo, CA 92691

Ask$549,000
Bid $$430,743
Room~$118,257 over max bid · 22% of ask
WALK Street locked · 92691

Street locked · 92691

Mission Viejo, CA 92691

Ask$549,900
Bid $$432,768
Room~$117,132 over max bid · 21% of ask
WALK Street locked · 92691

Street locked · 92691

Mission Viejo, CA 92691

Ask$499,000
Bid $$385,365
Room~$113,635 over max bid · 23% of ask
WALK Street locked · 92691

Street locked · 92691

Mission Viejo, CA 92691

Ask$625,000
Bid $$465,807
Room~$159,193 over max bid · 25% of ask
WALK Street locked · 92691

Street locked · 92691

Mission Viejo, CA 92691

Ask$636,000
Bid $$473,072
Room~$162,928 over max bid · 26% of ask
← Bid/Pass Tape