Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 94587 | $795,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$795,000
$661/sqft
Bid $
$591,720
Max bid / MAO
Room
~$203,280 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,276
$72/sqft
ARV
$757,143

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 $ $591,720 · Ask $795,000

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 sqft1203 sqft
ARV$757,143
List− $795,000
Rehab− $86,276
Gross profit$-124,133

Contextual market baseline

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

Street locked · 94587 · TOWNHOMES $835,000 · 1203 sqft
Street locked · 94587 · SINGLE_FAMILY $795,000 · 1212 sqft
Street locked · 94587 · TOWNHOMES $785,000 · 1193 sqft

Net pro forma

Includes closing costs & 3.57-month carry

Buy closing (2%)$15,900
Holding carry$28,840
All-in capital$926,016
Sell costs (6%)− $45,429
Net proceeds$711,714
Net profit $-106,780
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,276

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: $86,276
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,203 sqft × $3.00) $3,609
Flooring — Hardwood Refinish (1,203 sqft × $4.50) $5,414
Contingency (15%) $11,253

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
1/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
3.0
Sqft
1203
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$539,000
Bid $$421,667
Room~$117,333 over max bid · 22% 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
← Bid/Pass Tape