Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92509 | $722,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2
Ask
$722,990
$272/sqft
Bid $
$578,813
Max bid / MAO
Room
~$144,177 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$98,842
$37/sqft
ARV
$848,956

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 $ $578,813 · Ask $722,990

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 sqft2660 sqft
ARV$848,956
List− $722,990
Rehab− $98,842
Gross profit$27,124

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92509

Street locked · 92509 · SINGLE_FAMILY $763,990 · 2661 sqft
Street locked · 92509 · SINGLE_FAMILY $945,000 · 2745 sqft
Street locked · 92509 · SINGLE_FAMILY $650,336 · 2005 sqft

Net pro forma

Includes closing costs & 9.66-month carry

Buy closing (2%)$14,460
Holding carry$72,773
All-in capital$909,065
Sell costs (6%)− $50,937
Net proceeds$798,018
Net profit $-44,898
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $98,842

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: $98,842
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,660 sqft × $3.00) $7,980
Flooring — Hardwood Refinish (2,660 sqft × $4.50) $11,970
Contingency (15%) $12,892

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
3.0
Sqft
2660
Zip
92509

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 · 92509

Street locked · 92509

Jurupa Valley, CA 92509

Ask$759,990
Bid $$613,385
Room~$146,605 over max bid · 19% of ask
WALK Street locked · 92509

Street locked · 92509

Jurupa Valley, CA 92509

Ask$639,990
Bid $$504,834
Room~$135,156 over max bid · 21% of ask
WALK Street locked · 92509

Street locked · 92509

Jurupa Valley, CA 92509

Ask$539,990
Bid $$417,570
Room~$122,420 over max bid · 23% of ask
WALK Street locked · 92509

Street locked · 92509

Jurupa Valley, CA 92509

Ask$529,990
Bid $$408,224
Room~$121,766 over max bid · 23% of ask
WALK Street locked · 92509

Street locked · 92509

Jurupa Valley, CA 92509

Ask$749,900
Bid $$604,640
Room~$145,260 over max bid · 19% of ask
← Bid/Pass Tape