Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92154 | $569,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$569,000
$435/sqft
Bid $
$446,316
Max bid / MAO
Room
~$122,684 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,190
$67/sqft
ARV
$487,758

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 $ $446,316 · Ask $569,000

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 sqft1309 sqft
ARV$487,758
List− $569,000
Rehab− $87,190
Gross profit$-168,432

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92154

Street locked · 92154 · TOWNHOMES $555,000 · 1326 sqft
Street locked · 92154 · MOBILE $110,000 · 1248 sqft
Street locked · 92154 · SINGLE_FAMILY $690,000 · 1248 sqft

Net pro forma

Includes closing costs & 3.8-month carry

Buy closing (2%)$11,380
Holding carry$22,857
All-in capital$690,427
Sell costs (6%)− $29,265
Net proceeds$458,492
Net profit $-44,999
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,190

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: $87,190
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,309 sqft × $3.00) $3,927
Flooring — Hardwood Refinish (1,309 sqft × $4.50) $5,890
Contingency (15%) $11,373

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
3.0
Sqft
1309
Zip
92154

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 · 92154

Street locked · 92154

San Diego, CA 92154

Ask$449,900
Bid $$338,588
Room~$111,312 over max bid · 25% of ask
WALK Street locked · 92154

Street locked · 92154

San Diego, CA 92154

Ask$499,990
Bid $$383,830
Room~$116,160 over max bid · 23% of ask
WALK Street locked · 92154

Street locked · 92154

San Diego, CA 92154

Ask$567,000
Bid $$444,446
Room~$122,554 over max bid · 22% of ask
WALK Street locked · 92154

Street locked · 92154

San Diego, CA 92154

Ask$425,000
Bid $$309,312
Room~$115,688 over max bid · 27% of ask
WALK Street locked · 92154

Street locked · 92154

San Diego, CA 92154

Ask$620,000
Bid $$487,740
Room~$132,260 over max bid · 21% of ask
← Bid/Pass Tape