Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90011 | $800,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$800,000
$373/sqft
Bid $
$601,193
Max bid / MAO
Room
~$198,807 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,392
$44/sqft
ARV
$895,884

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 $ $601,193 · Ask $800,000

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 sqft2144 sqft
ARV$895,884
List− $800,000
Rehab− $94,392
Gross profit$1,492

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90011

Street locked · 90011 · MULTI_FAMILY $695,000 · 2272 sqft
Street locked · 90011 · SINGLE_FAMILY $1,010,000 · 2012 sqft
Street locked · 90011 · MULTI_FAMILY $599,000 · 2283 sqft

Net pro forma

Includes closing costs & 4.66-month carry

Buy closing (2%)$16,000
Holding carry$38,205
All-in capital$948,597
Sell costs (6%)− $53,753
Net proceeds$842,131
Net profit $-99,348
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,392

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: $94,392
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,144 sqft × $3.00) $6,432
Flooring — Hardwood Refinish (2,144 sqft × $4.50) $9,648
Contingency (15%) $12,312

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
5
Baths
2.0
Sqft
2144
Zip
90011

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 · 90011

Street locked · 90011

Los Angeles, CA 90011

Ask$550,000
Bid $$428,287
Room~$121,713 over max bid · 22% of ask
WALK Street locked · 90011

Street locked · 90011

Los Angeles, CA 90011

Ask$525,000
Bid $$408,760
Room~$116,240 over max bid · 22% of ask
WALK Street locked · 90011

Street locked · 90011

Los Angeles, CA 90011

Ask$500,000
Bid $$384,372
Room~$115,628 over max bid · 23% of ask
WALK Street locked · 90011

Street locked · 90011

Los Angeles, CA 90011

Ask$350,000
Bid $$242,540
Room~$107,460 over max bid · 31% of ask
WALK Street locked · 90011

Street locked · 90011

Los Angeles, CA 90011

Ask$434,500
Bid $$322,250
Room~$112,250 over max bid · 26% of ask
← Bid/Pass Tape