Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90802 | $449,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$449,000
$567/sqft
Bid $
$338,533
Max bid / MAO
Room
~$110,467 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,731
$104/sqft
ARV
$413,236

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 $ $338,533 · Ask $449,000

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 sqft792 sqft
ARV$413,236
List− $449,000
Rehab− $82,731
Gross profit$-118,495

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 $780,000 · 846 sqft

Net pro forma

Includes closing costs & 3.98-month carry

Buy closing (2%)$8,980
Holding carry$19,399
All-in capital$560,110
Sell costs (6%)− $24,794
Net proceeds$388,442
Net profit $-49,828
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,731

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: $82,731
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (792 sqft × $3.00) $2,376
Flooring — Hardwood Refinish (792 sqft × $4.50) $3,564
Contingency (15%) $10,791

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
1
Baths
1.0
Sqft
792
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