Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95110 | $649,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$649,500
$593/sqft
Bid $
$484,495
Max bid / MAO
Room
~$165,005 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,353
$78/sqft
ARV
$732,954

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 $ $484,495 · Ask $649,500

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 sqft1096 sqft
ARV$732,954
List− $649,500
Rehab− $85,353
Gross profit$-1,899

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 95110

Street locked · 95110 · CONDOS $655,000 · 1094 sqft
Street locked · 95110 · SINGLE_FAMILY $925,000 · 1120 sqft
Street locked · 95110 · CONDOS $675,000 · 1133 sqft

Net pro forma

Includes closing costs & 4.01-month carry

Buy closing (2%)$12,990
Holding carry$27,012
All-in capital$774,855
Sell costs (6%)− $43,977
Net proceeds$688,977
Net profit $-83,653
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,353

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: $85,353
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,096 sqft × $3.00) $3,288
Flooring — Hardwood Refinish (1,096 sqft × $4.50) $4,932
Contingency (15%) $11,133

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
3/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
1096
Zip
95110

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 · 95110

Street locked · 95110

San Jose, CA 95110

Ask$449,999
Bid $$338,756
Room~$111,243 over max bid · 25% of ask
WALK Street locked · 95110

Street locked · 95110

San Jose, CA 95110

Ask$510,000
Bid $$394,514
Room~$115,486 over max bid · 23% of ask
WALK Street locked · 95110

Street locked · 95110

San Jose, CA 95110

Ask$498,888
Bid $$384,212
Room~$114,676 over max bid · 23% of ask
WALK Street locked · 95110

Street locked · 95110

San Jose, CA 95110

Ask$489,000
Bid $$378,252
Room~$110,748 over max bid · 23% of ask
WALK Street locked · 95110

Street locked · 95110

San Jose, CA 95110

Ask$510,000
Bid $$395,214
Room~$114,786 over max bid · 23% of ask
← Bid/Pass Tape