Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95123 | $588,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$588,000
$801/sqft
Bid $
$354,342
Max bid / MAO
Room
~$233,658 over max bid · 40% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$24,816
$34/sqft
ARV
$496,324

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 $ $354,342 · Ask $588,000

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 sqft734 sqft
ARV$496,324
List− $588,000
Rehab− $24,816
Gross profit$-116,492

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 95123

Street locked · 95123 · CONDOS $475,000 · 959 sqft
Street locked · 95123 · CONDOS $565,000 · 989 sqft
Street locked · 95123 · CONDOS $485,000 · 992 sqft

Net pro forma

Includes closing costs & 3.67-month carry

Buy closing (2%)$11,760
Holding carry$19,781
All-in capital$644,358
Sell costs (6%)− $29,779
Net proceeds$466,545
Net profit $-185,446
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: $24,816
Renovation Budget (estimated) $24,816

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
734
Zip
95123

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 · 95123

Street locked · 95123

San Jose, CA 95123

Ask$450,000
Bid $$339,889
Room~$110,111 over max bid · 24% of ask
WALK Street locked · 95123

Street locked · 95123

San Jose, CA 95123

Ask$478,000
Bid $$360,052
Room~$117,948 over max bid · 25% of ask
WALK Street locked · 95123

Street locked · 95123

San Jose, CA 95123

Ask$500,000
Bid $$376,255
Room~$123,745 over max bid · 25% of ask
WALK Street locked · 95123

Street locked · 95123

San Jose, CA 95123

Ask$499,999
Bid $$376,255
Room~$123,744 over max bid · 25% of ask
WALK Street locked · 95123

Street locked · 95123

San Jose, CA 95123

Ask$568,888
Bid $$426,090
Room~$142,798 over max bid · 25% of ask
← Bid/Pass Tape