Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 91770 | $658,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$658,000
$465/sqft
Bid $
$561,335
Max bid / MAO
Room
~$96,665 over max bid · 15% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$39,313
$28/sqft
ARV
$786,259

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 $ $561,335 · Ask $658,000

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 sqft1415 sqft
ARV$786,259
List− $658,000
Rehab− $39,313
Gross profit$88,946

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 91770

Street locked · 91770 · CONDOS $500,000 · 1415 sqft
Street locked · 91770 · TOWNHOMES $538,000 · 1412 sqft
Street locked · 91770 · SINGLE_FAMILY $1,375,000 · 1399 sqft

Net pro forma

Includes closing costs & 4.36-month carry

Buy closing (2%)$13,160
Holding carry$26,298
All-in capital$736,771
Sell costs (6%)− $47,176
Net proceeds$739,083
Net profit $-7,008
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: $39,313
Renovation Budget (estimated) $39,313

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
2
Baths
3.0
Sqft
1415
Zip
91770

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 · 91770

Street locked · 91770

Rosemead, CA 91770

Ask$678,000
Bid $$505,125
Room~$172,875 over max bid · 25% of ask
WALK Street locked · 91770

Street locked · 91770

Rosemead, CA 91770

Ask$725,000
Bid $$548,637
Room~$176,363 over max bid · 24% of ask
WALK Street locked · 91770

Street locked · 91770

Rosemead, CA 91770

Ask$775,888
Bid $$583,483
Room~$192,405 over max bid · 25% of ask
WALK Street locked · 91770

Street locked · 91770

Rosemead, CA 91770

Ask$788,000
Bid $$594,219
Room~$193,781 over max bid · 25% of ask
WALK Street locked · 91770

Street locked · 91770

Rosemead, CA 91770

Ask$699,000
Bid $$525,591
Room~$173,409 over max bid · 25% of ask
← Bid/Pass Tape