Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92821 | $789,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$789,000
$499/sqft
Bid $
$493,770
Max bid / MAO
Room
~$295,230 over max bid · 37% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$39,500
$25/sqft
ARV
$697,941

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 $ $493,770 · Ask $789,000

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 sqft1580 sqft
ARV$697,941
List− $789,000
Rehab− $39,500
Gross profit$-130,559

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92821

Street locked · 92821 · SINGLE_FAMILY $1,060,000 · 1563 sqft
Street locked · 92821 · SINGLE_FAMILY $1,170,000 · 1620 sqft
Street locked · 92821 · SINGLE_FAMILY $1,162,000 · 1692 sqft

Net pro forma

Includes closing costs & 3.19-month carry

Buy closing (2%)$15,780
Holding carry$23,072
All-in capital$867,352
Sell costs (6%)− $41,876
Net proceeds$656,065
Net profit $-225,814
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: $39,500
Renovation Budget (estimated) $39,500

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
3
Baths
2.0
Sqft
1580
Zip
92821

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 · 92821

Street locked · 92821

Brea, CA 92821

Ask$559,900
Bid $$441,725
Room~$118,175 over max bid · 21% of ask
WALK Street locked · 92821

Street locked · 92821

Brea, CA 92821

Ask$474,000
Bid $$363,488
Room~$110,512 over max bid · 23% of ask
WALK Street locked · 92821

Street locked · 92821

Brea, CA 92821

Ask$599,000
Bid $$474,896
Room~$124,104 over max bid · 21% of ask
WALK Street locked · 92821

Street locked · 92821

Brea, CA 92821

Ask$625,000
Bid $$468,361
Room~$156,639 over max bid · 25% of ask
WALK Street locked · 92821

Street locked · 92821

Brea, CA 92821

Ask$650,000
Bid $$485,729
Room~$164,271 over max bid · 25% of ask
← Bid/Pass Tape