Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90047 | $699,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$699,000
$570/sqft
Bid $
$527,535
Max bid / MAO
Room
~$171,465 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,483
$70/sqft
ARV
$520,450

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 $ $527,535 · Ask $699,000

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 sqft1227 sqft
ARV$520,450
List− $699,000
Rehab− $86,483
Gross profit$-265,033

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90047

Street locked · 90047 · SINGLE_FAMILY $730,000 · 1227 sqft
Street locked · 90047 · SINGLE_FAMILY $715,000 · 1208 sqft
Street locked · 90047 · SINGLE_FAMILY $810,000 · 1251 sqft

Net pro forma

Includes closing costs & 2.88-month carry

Buy closing (2%)$13,980
Holding carry$20,737
All-in capital$820,200
Sell costs (6%)− $31,227
Net proceeds$489,223
Net profit $-83,483
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,483

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: $86,483
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,227 sqft × $3.00) $3,681
Flooring — Hardwood Refinish (1,227 sqft × $4.50) $5,522
Contingency (15%) $11,280

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
3/100
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
1227
Zip
90047

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 · 90047

Street locked · 90047

Los Angeles, CA 90047

Ask$450,000
Bid $$337,785
Room~$112,215 over max bid · 25% of ask
WALK Street locked · 90047

Street locked · 90047

Los Angeles, CA 90047

Ask$650,000
Bid $$514,333
Room~$135,667 over max bid · 21% of ask
WALK Street locked · 90047

Street locked · 90047

Los Angeles, CA 90047

Ask$615,000
Bid $$491,633
Room~$123,367 over max bid · 20% of ask
WALK Street locked · 90047

Street locked · 90047

Los Angeles, CA 90047

Ask$610,000
Bid $$487,052
Room~$122,948 over max bid · 20% of ask
WALK Street locked · 90047

Street locked · 90047

Los Angeles, CA 90047

Ask$621,000
Bid $$494,174
Room~$126,826 over max bid · 20% of ask
← Bid/Pass Tape