Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92028 | $550,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$550,000
$420/sqft
Bid $
$387,740
Max bid / MAO
Room
~$162,260 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$32,700
$25/sqft
ARV
$550,230

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 $ $387,740 · Ask $550,000

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 sqft1308 sqft
ARV$550,230
List− $550,000
Rehab− $32,700
Gross profit$-32,470

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92028

Street locked · 92028 · SINGLE_FAMILY $750,000 · 1328 sqft
Street locked · 92028 · SINGLE_FAMILY $695,000 · 1227 sqft
Street locked · 92028 · SINGLE_FAMILY $809,000 · 1404 sqft

Net pro forma

Includes closing costs & 3.69-month carry

Buy closing (2%)$11,000
Holding carry$18,604
All-in capital$612,304
Sell costs (6%)− $33,014
Net proceeds$517,216
Net profit $-104,112
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: $32,700
Renovation Budget (estimated) $32,700

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
2
Baths
2.0
Sqft
1308
Zip
92028

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 · 92028

Street locked · 92028

Fallbrook, CA 92028

Ask$490,000
Bid $$374,392
Room~$115,608 over max bid · 24% of ask
WALK Street locked · 92028

Street locked · 92028

Fallbrook, CA 92028

Ask$525,000
Bid $$407,103
Room~$117,897 over max bid · 22% of ask
WALK Street locked · 92028

Street locked · 92028

Fallbrook, CA 92028

Ask$550,000
Bid $$428,778
Room~$121,222 over max bid · 22% of ask
WALK Street locked · 92028

Street locked · 92028

Fallbrook, CA 92028

Ask$500,000
Bid $$382,876
Room~$117,124 over max bid · 23% of ask
WALK Street locked · 92028

Street locked · 92028

Fallbrook, CA 92028

Ask$799,000
Bid $$648,359
Room~$150,641 over max bid · 19% of ask
← Bid/Pass Tape