Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 94565 | $499,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$499,000
$309/sqft
Bid $
$378,322
Max bid / MAO
Room
~$120,678 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,812
$56/sqft
ARV
$508,180

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 $ $378,322 · Ask $499,000

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 sqft1613 sqft
ARV$508,180
List− $499,000
Rehab− $89,812
Gross profit$-80,632

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 94565

Street locked · 94565 · SINGLE_FAMILY $600,000 · 1622 sqft
Street locked · 94565 · SINGLE_FAMILY $515,000 · 1553 sqft
Street locked · 94565 · SINGLE_FAMILY $645,000 · 1724 sqft

Net pro forma

Includes closing costs & 6.67-month carry

Buy closing (2%)$9,980
Holding carry$36,001
All-in capital$634,793
Sell costs (6%)− $30,491
Net proceeds$477,689
Net profit $-53,185
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,812

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: $89,812
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,613 sqft × $3.00) $4,839
Flooring — Hardwood Refinish (1,613 sqft × $4.50) $7,258
Contingency (15%) $11,715

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
4
Baths
2.0
Sqft
1613
Zip
94565

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

BID TARGET Street locked · 94565

Street locked · 94565

Pittsburg, CA 94565

Ask$315,000
Bid $$242,342
Room~$72,658 over max bid · 23% of ask
WALK Street locked · 94565

Street locked · 94565

Bay Point, CA 94565

Ask$563,000
Bid $$442,306
Room~$120,694 over max bid · 21% of ask
WALK Street locked · 94565

Street locked · 94565

Pittsburg, CA 94565

Ask$399,000
Bid $$290,653
Room~$108,347 over max bid · 27% of ask
WALK Street locked · 94565

Street locked · 94565

Pittsburg, CA 94565

Ask$411,500
Bid $$299,960
Room~$111,540 over max bid · 27% of ask
WALK Street locked · 94565

Street locked · 94565

Pittsburg, CA 94565

Ask$175,000
Bid $$81,231
Room~$93,769 over max bid · 54% of ask
← Bid/Pass Tape