Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 94086 | $475,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$475,000
$578/sqft
Bid $
$487,219
Max bid / MAO
Room
~$12,219 under max bid · 3% of ask
vs max bid
Verdict
CLEARS
Clears at $475,000
Rehab
$34,122
$42/sqft
ARV
$682,446

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 $ $487,219 · Ask $475,000

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 sqft822 sqft
ARV$682,446
List− $475,000
Rehab− $34,122
Gross profit$173,323

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 94086

Street locked · 94086 · MOBILE $168,000 · 800 sqft
Street locked · 94086 · SINGLE_FAMILY $1,590,000 · 850 sqft
Street locked · 94086 · CONDOS $560,000 · 854 sqft

Net pro forma

Includes closing costs & 3.09-month carry

Buy closing (2%)$9,500
Holding carry$13,454
All-in capital$532,077
Sell costs (6%)− $40,947
Net proceeds$641,499
Net profit $94,706
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: $34,122
Renovation Budget (estimated) $34,122

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
1
Baths
1.0
Sqft
822
Zip
94086

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 · 94086

Street locked · 94086

Sunnyvale, CA 94086

Ask$550,000
Bid $$432,989
Room~$117,011 over max bid · 21% of ask
WALK Street locked · 94086

Street locked · 94086

Sunnyvale, CA 94086

Ask$548,000
Bid $$430,806
Room~$117,194 over max bid · 21% of ask
WALK Street locked · 94086

Street locked · 94086

Sunnyvale, CA 94086

Ask$549,000
Bid $$431,470
Room~$117,530 over max bid · 21% of ask
WALK Street locked · 94086

Street locked · 94086

Sunnyvale, CA 94086

Ask$725,000
Bid $$540,807
Room~$184,193 over max bid · 25% of ask
WALK Street locked · 94086

Street locked · 94086

Sunnyvale, CA 94086

Ask$750,000
Bid $$558,369
Room~$191,631 over max bid · 26% of ask
← Bid/Pass Tape