Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 94536 | $559,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$559,999
$597/sqft
Bid $
$441,040
Max bid / MAO
Room
~$118,959 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,990
$90/sqft
ARV
$662,846

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 $ $441,040 · Ask $559,999

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 sqft938 sqft
ARV$662,846
List− $559,999
Rehab− $83,990
Gross profit$18,857

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 94536

Street locked · 94536 · TOWNHOMES $650,000 · 900 sqft
Street locked · 94536 · SINGLE_FAMILY $855,000 · 891 sqft
Street locked · 94536 · SINGLE_FAMILY $1,115,000 · 1062 sqft

Net pro forma

Includes closing costs & 3.26-month carry

Buy closing (2%)$11,200
Holding carry$19,245
All-in capital$674,434
Sell costs (6%)− $39,771
Net proceeds$623,076
Net profit $-42,415
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,990

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: $83,990
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (938 sqft × $3.00) $2,814
Flooring — Hardwood Refinish (938 sqft × $4.50) $4,221
Contingency (15%) $10,955

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
938
Zip
94536

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 · 94536

Street locked · 94536

Fremont, CA 94536

Ask$435,000
Bid $$326,032
Room~$108,968 over max bid · 25% of ask
WALK Street locked · 94536

Street locked · 94536

Fremont, CA 94536

Ask$500,000
Bid $$384,930
Room~$115,070 over max bid · 23% of ask
WALK Street locked · 94536

Street locked · 94536

Fremont, CA 94536

Ask$499,999
Bid $$385,792
Room~$114,207 over max bid · 23% of ask
WALK Street locked · 94536

Street locked · 94536

Fremont, CA 94536

Ask$680,000
Bid $$501,437
Room~$178,563 over max bid · 26% of ask
WALK Street locked · 94536

Street locked · 94536

Fremont, CA 94536

Ask$798,000
Bid $$587,302
Room~$210,698 over max bid · 26% of ask
← Bid/Pass Tape