Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92509 | $623,720 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$623,720
$395/sqft
Bid $
$463,774
Max bid / MAO
Room
~$159,946 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,510
$57/sqft
ARV
$492,362

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 $ $463,774 · Ask $623,720

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 sqft1578 sqft
ARV$492,362
List− $623,720
Rehab− $89,510
Gross profit$-220,868

Contextual market baseline

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

Street locked · 92509 · SINGLE_FAMILY $795,000 · 1575 sqft
Street locked · 92509 · SINGLE_FAMILY $640,000 · 1600 sqft
Street locked · 92509 · SINGLE_FAMILY $190,000 · 1600 sqft

Net pro forma

Includes closing costs & 3.42-month carry

Buy closing (2%)$12,474
Holding carry$22,360
All-in capital$748,064
Sell costs (6%)− $29,542
Net proceeds$462,820
Net profit $-80,967
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,510

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: $89,510
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,578 sqft × $3.00) $4,734
Flooring — Hardwood Refinish (1,578 sqft × $4.50) $7,101
Contingency (15%) $11,675

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
2.0
Sqft
1578
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