Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90001 | $549,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$549,900
$622/sqft
Bid $
$432,059
Max bid / MAO
Room
~$117,841 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,524
$94/sqft
ARV
$340,410

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 $ $432,059 · Ask $549,900

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 sqft884 sqft
ARV$340,410
List− $549,900
Rehab− $83,524
Gross profit$-293,014

Contextual market baseline

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

Street locked · 90001 · SINGLE_FAMILY $680,000 · 888 sqft
Street locked · 90001 · SINGLE_FAMILY $557,500 · 936 sqft
Street locked · 90001 · SINGLE_FAMILY $566,000 · 792 sqft

Net pro forma

Includes closing costs & 4.58-month carry

Buy closing (2%)$10,998
Holding carry$26,593
All-in capital$671,015
Sell costs (6%)− $20,425
Net proceeds$319,985
Net profit $-42,728
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,524

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: $83,524
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (884 sqft × $3.00) $2,652
Flooring — Hardwood Refinish (884 sqft × $4.50) $3,978
Contingency (15%) $10,894

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
884
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