Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 94513 | $590,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$590,000
$385/sqft
Bid $
$354,592
Max bid / MAO
Room
~$235,408 over max bid · 40% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$38,275
$25/sqft
ARV
$513,947

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 $ $354,592 · Ask $590,000

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 sqft1531 sqft
ARV$513,947
List− $590,000
Rehab− $38,275
Gross profit$-114,328

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 94513

Street locked · 94513 · SINGLE_FAMILY $550,000 · 1534 sqft
Street locked · 94513 · SINGLE_FAMILY $575,000 · 1455 sqft
Street locked · 94513 · SINGLE_FAMILY $800,000 · 1440 sqft

Net pro forma

Includes closing costs & 3.94-month carry

Buy closing (2%)$11,800
Holding carry$21,309
All-in capital$661,384
Sell costs (6%)− $30,837
Net proceeds$483,110
Net profit $-185,166
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: $38,275
Renovation Budget (estimated) $38,275

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
1531
Zip
94513

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 · 94513

Street locked · 94513

Brentwood, CA 94513

Ask$500,000
Bid $$386,233
Room~$113,767 over max bid · 23% of ask
WALK Street locked · 94513

Street locked · 94513

Brentwood, CA 94513

Ask$455,000
Bid $$342,518
Room~$112,482 over max bid · 25% of ask
WALK Street locked · 94513

Street locked · 94513

Brentwood, CA 94513

Ask$715,000
Bid $$574,778
Room~$140,222 over max bid · 20% of ask
WALK Street locked · 94513

Street locked · 94513

Brentwood, CA 94513

Ask$685,000
Bid $$546,309
Room~$138,691 over max bid · 20% of ask
WALK Street locked · 94513

Street locked · 94513

Brentwood, CA 94513

Ask$739,500
Bid $$596,610
Room~$142,890 over max bid · 19% of ask
← Bid/Pass Tape