Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90001 | $599,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$599,999
$425/sqft
Bid $
$444,429
Max bid / MAO
Room
~$155,570 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,078
$62/sqft
ARV
$543,731

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 $ $444,429 · Ask $599,999

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 sqft1412 sqft
ARV$543,731
List− $599,999
Rehab− $88,078
Gross profit$-144,346

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90001

Street locked · 90001 · SINGLE_FAMILY $285,000 · 1310 sqft
Street locked · 90001 · MULTI_FAMILY $500,000 · 1564 sqft
Street locked · 90001 · SINGLE_FAMILY $489,000 · 1184 sqft

Net pro forma

Includes closing costs & 3.17-month carry

Buy closing (2%)$12,000
Holding carry$19,994
All-in capital$720,071
Sell costs (6%)− $32,624
Net proceeds$511,107
Net profit $-79,642
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,078

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: $88,078
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,412 sqft × $3.00) $4,236
Flooring — Hardwood Refinish (1,412 sqft × $4.50) $6,354
Contingency (15%) $11,488

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
4/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.5
Sqft
1412
Zip
90001

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 · 90001

Street locked · 90001

Los Angeles, CA 90001

Ask$500,000
Bid $$386,047
Room~$113,953 over max bid · 23% of ask
WALK Street locked · 90001

Street locked · 90001

Los Angeles, CA 90001

Ask$549,999
Bid $$430,324
Room~$119,675 over max bid · 22% of ask
WALK Street locked · 90001

Street locked · 90001

Los Angeles, CA 90001

Ask$529,900
Bid $$412,825
Room~$117,075 over max bid · 22% of ask
WALK Street locked · 90001

Street locked · 90001

Los Angeles, CA 90001

Ask$530,000
Bid $$414,609
Room~$115,391 over max bid · 22% of ask
WALK Street locked · 90001

Street locked · 90001

Los Angeles, CA 90001

Ask$558,000
Bid $$437,159
Room~$120,841 over max bid · 22% of ask
← Bid/Pass Tape