Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92117 | $649,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$649,000
$576/sqft
Bid $
$479,297
Max bid / MAO
Room
~$169,703 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,621
$76/sqft
ARV
$797,824

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 $ $479,297 · Ask $649,000

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 sqft1127 sqft
ARV$797,824
List− $649,000
Rehab− $85,621
Gross profit$63,203

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92117

Street locked · 92117 · SINGLE_FAMILY $1,375,000 · 1108 sqft
Street locked · 92117 · SINGLE_FAMILY $1,120,000 · 1104 sqft
Street locked · 92117 · SINGLE_FAMILY $1,189,000 · 1100 sqft

Net pro forma

Includes closing costs & 2.82-month carry

Buy closing (2%)$12,980
Holding carry$18,990
All-in capital$766,591
Sell costs (6%)− $47,869
Net proceeds$749,955
Net profit $-89,355
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,621

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: $85,621
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,127 sqft × $3.00) $3,381
Flooring — Hardwood Refinish (1,127 sqft × $4.50) $5,072
Contingency (15%) $11,168

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
2/100
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
1127
Zip
92117

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 · 92117

Street locked · 92117

San Diego, CA 92117

Ask$499,850
Bid $$386,126
Room~$113,724 over max bid · 23% of ask
WALK Street locked · 92117

Street locked · 92117

San Diego, CA 92117

Ask$399,000
Bid $$293,215
Room~$105,785 over max bid · 27% of ask
WALK Street locked · 92117

Street locked · 92117

San Diego, CA 92117

Ask$465,000
Bid $$352,718
Room~$112,282 over max bid · 24% of ask
WALK Street locked · 92117

Street locked · 92117

San Diego, CA 92117

Ask$459,000
Bid $$347,220
Room~$111,780 over max bid · 24% of ask
WALK Street locked · 92117

Street locked · 92117

San Diego, CA 92117

Ask$575,000
Bid $$456,143
Room~$118,857 over max bid · 21% of ask
← Bid/Pass Tape