Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92028 | $508,250 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$508,250
$429/sqft
Bid $
$351,278
Max bid / MAO
Room
~$156,972 over max bid · 31% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$29,625
$25/sqft
ARV
$498,488

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 $ $351,278 · Ask $508,250

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 sqft1185 sqft
ARV$498,488
List− $508,250
Rehab− $29,625
Gross profit$-39,387

Contextual market baseline

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

Street locked · 92028 · CONDOS $505,000 · 1185 sqft
Street locked · 92028 · TOWNHOMES $520,000 · 1185 sqft
Street locked · 92028 · SINGLE_FAMILY $1,210,000 · 1200 sqft

Net pro forma

Includes closing costs & 3.46-month carry

Buy closing (2%)$10,165
Holding carry$16,120
All-in capital$564,160
Sell costs (6%)− $29,909
Net proceeds$468,579
Net profit $-104,776
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: $29,625
Renovation Budget (estimated) $29,625

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
3.0
Sqft
1185
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