Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92154 | $782,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$782,000
$497/sqft
Bid $
$584,332
Max bid / MAO
Room
~$197,668 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,485
$57/sqft
ARV
$585,676

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 $ $584,332 · Ask $782,000

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 sqft1575 sqft
ARV$585,676
List− $782,000
Rehab− $89,485
Gross profit$-285,809

Contextual market baseline

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

Street locked · 92154 · SINGLE_FAMILY $805,000 · 1586 sqft
Street locked · 92154 · TOWNHOMES $630,000 · 1600 sqft
Street locked · 92154 · SINGLE_FAMILY $825,000 · 1634 sqft

Net pro forma

Includes closing costs & 4.49-month carry

Buy closing (2%)$15,640
Holding carry$35,869
All-in capital$922,994
Sell costs (6%)− $35,141
Net proceeds$550,535
Net profit $-101,563
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,485

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: $89,485
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,575 sqft × $3.00) $4,725
Flooring — Hardwood Refinish (1,575 sqft × $4.50) $7,088
Contingency (15%) $11,672

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
1/100
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
1575
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