Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 94587 | $539,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$539,000
$594/sqft
Bid $
$421,667
Max bid / MAO
Room
~$117,333 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,732
$92/sqft
ARV
$571,476

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 $ $421,667 · Ask $539,000

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 sqft908 sqft
ARV$571,476
List− $539,000
Rehab− $83,732
Gross profit$-51,256

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 94587

Street locked · 94587 · SINGLE_FAMILY $728,000 · 847 sqft
Street locked · 94587 · SINGLE_FAMILY $696,777 · 1020 sqft
Street locked · 94587 · CONDOS $555,000 · 1072 sqft

Net pro forma

Includes closing costs & 3.64-month carry

Buy closing (2%)$10,780
Holding carry$20,778
All-in capital$654,290
Sell costs (6%)− $34,289
Net proceeds$537,187
Net profit $-43,797
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,732

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: $83,732
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (908 sqft × $3.00) $2,724
Flooring — Hardwood Refinish (908 sqft × $4.50) $4,086
Contingency (15%) $10,922

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
2
Baths
2.0
Sqft
908
Zip
94587

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 · 94587

Street locked · 94587

Union City, CA 94587

Ask$449,000
Bid $$338,482
Room~$110,518 over max bid · 25% of ask
WALK Street locked · 94587

Street locked · 94587

Union City, CA 94587

Ask$499,888
Bid $$385,155
Room~$114,733 over max bid · 23% of ask
WALK Street locked · 94587

Street locked · 94587

Union City, CA 94587

Ask$527,800
Bid $$411,437
Room~$116,363 over max bid · 22% of ask
WALK Street locked · 94587

Street locked · 94587

Union City, CA 94587

Ask$424,800
Bid $$316,609
Room~$108,191 over max bid · 25% of ask
WALK Street locked · 94587

Street locked · 94587

Union City, CA 94587

Ask$599,000
Bid $$474,651
Room~$124,349 over max bid · 21% of ask
← Bid/Pass Tape