Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95035 | $415,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$415,000
$614/sqft
Bid $
$376,096
Max bid / MAO
Room
~$38,904 over max bid · 9% of ask
vs max bid
Verdict
BID TARGET
Negotiate to $376,096
Rehab
$26,340
$39/sqft
ARV
$526,796

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 $ $376,096 · Ask $415,000

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 sqft676 sqft
ARV$526,796
List− $415,000
Rehab− $26,340
Gross profit$85,456

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 95035

Street locked · 95035 · CONDOS $565,000 · 882 sqft
Street locked · 95035 · SINGLE_FAMILY $1,350,000 · 1000 sqft
Street locked · 95035 · SINGLE_FAMILY $1,411,000 · 1154 sqft

Net pro forma

Includes closing costs & 2.72-month carry

Buy closing (2%)$8,300
Holding carry$10,347
All-in capital$459,987
Sell costs (6%)− $31,608
Net proceeds$495,188
Net profit $22,422
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $26,340
Renovation Budget (estimated) $26,340

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
40/100
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
676
Zip
95035

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 · 95035

Street locked · 95035

Milpitas, CA 95035

Ask$550,000
Bid $$432,169
Room~$117,831 over max bid · 21% of ask
WALK Street locked · 95035

Street locked · 95035

Milpitas, CA 95035

Ask$775,000
Bid $$571,325
Room~$203,675 over max bid · 26% of ask
Skip Street locked · 95035

Street locked · 95035

Milpitas, CA 95035

Ask$699,000
Bid $—
Room—
Skip Street locked · 95035

Street locked · 95035

Milpitas, CA 95035

Ask$798,888
Bid $—
Room—
Skip Street locked · 95035

Street locked · 95035

Milpitas, CA 95035

Ask$788,888
Bid $—
Room—
← Bid/Pass Tape