Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92126 | $620,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$620,000
$613/sqft
Bid $
$463,260
Max bid / MAO
Room
~$156,740 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,628
$84/sqft
ARV
$579,941

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 $ $463,260 · Ask $620,000

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 sqft1012 sqft
ARV$579,941
List− $620,000
Rehab− $84,628
Gross profit$-124,687

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92126

Street locked · 92126 · SINGLE_FAMILY $745,000 · 1080 sqft
Street locked · 92126 · TOWNHOMES $640,000 · 1101 sqft
Street locked · 92126 · CONDOS $565,000 · 920 sqft

Net pro forma

Includes closing costs & 3.4-month carry

Buy closing (2%)$12,400
Holding carry$21,961
All-in capital$738,989
Sell costs (6%)− $34,796
Net proceeds$545,144
Net profit $-78,438
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $84,628

Renovation budget

Total: $84,628
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,012 sqft × $3.00) $3,036
Flooring — Hardwood Refinish (1,012 sqft × $4.50) $4,554
Contingency (15%) $11,038

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
2
Baths
2.0
Sqft
1012
Zip
92126

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 92126

Street locked · 92126

San Diego, CA 92126

Ask$575,000
Bid $$453,920
Room~$121,080 over max bid · 21% of ask
WALK Street locked · 92126

Street locked · 92126

San Diego, CA 92126

Ask$585,000
Bid $$437,933
Room~$147,067 over max bid · 25% of ask
WALK Street locked · 92126

Street locked · 92126

San Diego, CA 92126

Ask$585,000
Bid $$437,925
Room~$147,075 over max bid · 25% of ask
WALK Street locked · 92126

Street locked · 92126

San Diego, CA 92126

Ask$589,000
Bid $$449,380
Room~$139,620 over max bid · 24% of ask
WALK Street locked · 92126

Street locked · 92126

San Diego, CA 92126

Ask$599,000
Bid $$447,783
Room~$151,217 over max bid · 25% of ask
← Bid/Pass Tape