Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 94558 | $529,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$529,000
$522/sqft
Bid $
$411,425
Max bid / MAO
Room
~$117,575 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,646
$83/sqft
ARV
$485,840

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 $ $411,425 · Ask $529,000

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 sqft1014 sqft
ARV$485,840
List− $529,000
Rehab− $84,646
Gross profit$-127,806

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 94558

Street locked · 94558 · CONDOS $1,030,000 · 988 sqft
Street locked · 94558 · SINGLE_FAMILY $600,000 · 1088 sqft
Street locked · 94558 · SINGLE_FAMILY $620,000 · 1093 sqft

Net pro forma

Includes closing costs & 2.86-month carry

Buy closing (2%)$10,580
Holding carry$16,088
All-in capital$640,314
Sell costs (6%)− $29,150
Net proceeds$456,690
Net profit $-45,521
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,646

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: $84,646
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,014 sqft × $3.00) $3,042
Flooring — Hardwood Refinish (1,014 sqft × $4.50) $4,563
Contingency (15%) $11,041

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
1014
Zip
94558

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 · 94558

Street locked · 94558

Napa, CA 94558

Ask$508,000
Bid $$389,820
Room~$118,180 over max bid · 23% of ask
WALK Street locked · 94558

Street locked · 94558

Napa, CA 94558

Ask$499,000
Bid $$358,679
Room~$140,321 over max bid · 28% of ask
WALK Street locked · 94558

Street locked · 94558

Napa, CA 94558

Ask$499,000
Bid $$384,385
Room~$114,615 over max bid · 23% of ask
WALK Street locked · 94558

Street locked · 94558

Napa, CA 94558

Ask$525,000
Bid $$408,651
Room~$116,349 over max bid · 22% of ask
WALK Street locked · 94558

Street locked · 94558

Napa, CA 94558

Ask$645,000
Bid $$480,516
Room~$164,484 over max bid · 26% of ask
← Bid/Pass Tape