Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90802 | $400,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$400,000
$500/sqft
Bid $
$292,670
Max bid / MAO
Room
~$107,330 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,800
$104/sqft
ARV
$405,615

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 $ $292,670 · Ask $400,000

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 sqft800 sqft
ARV$405,615
List− $400,000
Rehab− $82,800
Gross profit$-77,185

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90802

Street locked · 90802 · CONDOS $425,000 · 818 sqft
Street locked · 90802 · CONDOS $599,000 · 845 sqft
Street locked · 90802 · CONDOS $275,000 · 707 sqft

Net pro forma

Includes closing costs & 5.12-month carry

Buy closing (2%)$8,000
Holding carry$22,659
All-in capital$513,459
Sell costs (6%)− $24,337
Net proceeds$381,278
Net profit $-53,742
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,800

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: $82,800
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (800 sqft × $3.00) $2,400
Flooring — Hardwood Refinish (800 sqft × $4.50) $3,600
Contingency (15%) $10,800

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
15/100
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
800
Zip
90802

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 · 90802

Street locked · 90802

Long Beach, CA 90802

Ask$350,000
Bid $$247,410
Room~$102,590 over max bid · 29% of ask
WALK Street locked · 90802

Street locked · 90802

Long Beach, CA 90802

Ask$439,000
Bid $$330,050
Room~$108,950 over max bid · 25% of ask
WALK Street locked · 90802

Street locked · 90802

Long Beach, CA 90802

Ask$299,988
Bid $$199,983
Room~$100,005 over max bid · 33% of ask
WALK Street locked · 90802

Street locked · 90802

Long Beach, CA 90802

Ask$434,900
Bid $$326,793
Room~$108,107 over max bid · 25% of ask
WALK Street locked · 90802

Street locked · 90802

Long Beach, CA 90802

Ask$349,000
Bid $$245,900
Room~$103,100 over max bid · 30% of ask
← Bid/Pass Tape