Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95624 | $496,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$496,500
$448/sqft
Bid $
$191,005
Max bid / MAO
Room
~$305,495 over max bid · 62% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$27,700
$25/sqft
ARV
$285,944

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 $ $191,005 · Ask $496,500

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 sqft1108 sqft
ARV$285,944
List− $496,500
Rehab− $27,700
Gross profit$-238,256

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 95624

Street locked · 95624 · SINGLE_FAMILY $512,000 · 1220 sqft
Street locked · 95624 · MOBILE $95,000 · 1344 sqft
Street locked · 95624 · SINGLE_FAMILY $549,000 · 1505 sqft

Net pro forma

Includes closing costs & 3.08-month carry

Buy closing (2%)$9,930
Holding carry$14,018
All-in capital$548,148
Sell costs (6%)− $17,157
Net proceeds$268,788
Net profit $-286,017
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: $27,700
Renovation Budget (estimated) $27,700

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
3
Baths
2.0
Sqft
1108
Zip
95624

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 · 95624

Street locked · 95624

Elk Grove, CA 95624

Ask$741,950
Bid $$600,913
Room~$141,037 over max bid · 19% of ask
WALK Street locked · 95624

Street locked · 95624

Elk Grove, CA 95624

Ask$538,285
Bid $$416,315
Room~$121,970 over max bid · 23% of ask
WALK Street locked · 95624

Street locked · 95624

Elk Grove, CA 95624

Ask$675,000
Bid $$530,104
Room~$144,896 over max bid · 21% of ask
WALK Street locked · 95624

Street locked · 95624

Elk Grove, CA 95624

Ask$740,530
Bid $$599,586
Room~$140,944 over max bid · 19% of ask
WALK Street locked · 95624

Street locked · 95624

Elk Grove, CA 95624

Ask$699,900
Bid $$559,786
Room~$140,114 over max bid · 20% of ask
← Bid/Pass Tape