Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92154 | $655,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$655,000
$385/sqft
Bid $
$483,981
Max bid / MAO
Room
~$171,019 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,589
$53/sqft
ARV
$633,273

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 $ $483,981 · Ask $655,000

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 sqft1703 sqft
ARV$633,273
List− $655,000
Rehab− $90,589
Gross profit$-112,316

Contextual market baseline

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

Street locked · 92154 · CONDOS $665,000 · 1702 sqft
Street locked · 92154 · SINGLE_FAMILY $825,000 · 1634 sqft
Street locked · 92154 · TOWNHOMES $630,000 · 1600 sqft

Net pro forma

Includes closing costs & 4.68-month carry

Buy closing (2%)$13,100
Holding carry$31,986
All-in capital$790,675
Sell costs (6%)− $37,996
Net proceeds$595,277
Net profit $-89,232
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,589

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: $90,589
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,703 sqft × $3.00) $5,109
Flooring — Hardwood Refinish (1,703 sqft × $4.50) $7,664
Contingency (15%) $11,816

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
3/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
3.0
Sqft
1703
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