Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 93277 | $549,000 Flip Analysis — FlipScout
Ask
$549,000
$214/sqft
Bid $
$343,442
Max bid / MAO
Room
~$205,558 over max bid · 37% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$64,225
$25/sqft
ARV
$532,679

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 $ $343,442 · Ask $549,000

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft2569 sqft
ARV$532,679
List− $549,000
Rehab− $64,225
Gross profit$-80,546

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 93277

Street locked · 93277 · SINGLE_FAMILY $1,200,000 · 2423 sqft
Street locked · 93277 · SINGLE_FAMILY $577,895 · 2350 sqft
Street locked · 93277 · SINGLE_FAMILY $462,000 · 2150 sqft

Net pro forma

Includes closing costs & 6.51-month carry

Buy closing (2%)$10,980
Holding carry$32,762
All-in capital$656,967
Sell costs (6%)− $31,961
Net proceeds$500,718
Net profit $-151,618
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: $64,225
Renovation Budget (estimated) $64,225

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
4
Baths
3.0
Sqft
2569
Zip
93277

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

← Bid/Pass Tape