Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 93701 | $620,000 Flip Analysis — FlipScout
Ask
$620,000
$195/sqft
Bid $
$477,372
Max bid / MAO
Room
~$142,628 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$103,370
$32/sqft
ARV
$1,704,762

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 $ $477,372 · Ask $620,000

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 sqft3185 sqft
ARV$1,704,762
List− $620,000
Rehab− $103,370
Gross profit$0

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 93701

Street locked · 93701 · OTHER $450,000 · 3186 sqft
Street locked · 93701 · SINGLE_FAMILY $490,000 · 3221 sqft
Street locked · 93701 · MULTI_FAMILY $585,000 · 3000 sqft

Net pro forma

Includes closing costs & 6.4-month carry

Buy closing (2%)$12,400
Holding carry$42,438
All-in capital$778,208
Sell costs (6%)− $102,286
Net proceeds$1,602,476
Net profit $-58,531
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $103,370

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: $103,370
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,185 sqft × $3.00) $9,555
Flooring — Hardwood Refinish (3,185 sqft × $4.50) $14,332
Contingency (15%) $13,483

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
14/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
1.0
Sqft
3185
Zip
93701

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