Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90011 | $500,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$500,000
$496/sqft
Bid $
$384,372
Max bid / MAO
Room
~$115,628 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,594
$84/sqft
ARV
$421,199

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 $ $384,372 · Ask $500,000

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 sqft1008 sqft
ARV$421,199
List− $500,000
Rehab− $84,594
Gross profit$-163,395

Contextual market baseline

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

Street locked · 90011 · SINGLE_FAMILY $436,000 · 1011 sqft
Street locked · 90011 · SINGLE_FAMILY $445,000 · 1024 sqft
Street locked · 90011 · SINGLE_FAMILY $715,000 · 1116 sqft

Net pro forma

Includes closing costs & 4.73-month carry

Buy closing (2%)$10,000
Holding carry$25,347
All-in capital$619,941
Sell costs (6%)− $25,272
Net proceeds$395,927
Net profit $-47,743
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,594

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: $84,594
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,008 sqft × $3.00) $3,024
Flooring — Hardwood Refinish (1,008 sqft × $4.50) $4,536
Contingency (15%) $11,034

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
1008
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$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
WALK Street locked · 90011

Street locked · 90011

Los Angeles, CA 90011

Ask$525,000
Bid $$407,416
Room~$117,584 over max bid · 22% of ask
← Bid/Pass Tape