Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95687 | $676,909 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$676,909
$271/sqft
Bid $
$577,765
Max bid / MAO
Room
~$99,144 over max bid · 15% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,445
$39/sqft
ARV
$748,401

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 $ $577,765 · Ask $676,909

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 sqft2498 sqft
ARV$748,401
List− $676,909
Rehab− $97,445
Gross profit$-25,953

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 95687

Street locked · 95687 · SINGLE_FAMILY $869,000 · 2290 sqft
Street locked · 95687 · SINGLE_FAMILY $735,000 · 2258 sqft
Street locked · 95687 · SINGLE_FAMILY $425,000 · 2124 sqft

Net pro forma

Includes closing costs & 3.55-month carry

Buy closing (2%)$13,538
Holding carry$25,199
All-in capital$813,091
Sell costs (6%)− $44,904
Net proceeds$703,497
Net profit $1,941
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,445

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: $97,445
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,498 sqft × $3.00) $7,494
Flooring — Hardwood Refinish (2,498 sqft × $4.50) $11,241
Contingency (15%) $12,710

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
4
Baths
3.0
Sqft
2498
Zip
95687

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 · 95687

Street locked · 95687

Vacaville, CA 95687

Ask$545,000
Bid $$421,450
Room~$123,550 over max bid · 23% of ask
WALK Street locked · 95687

Street locked · 95687

Vacaville, CA 95687

Ask$535,000
Bid $$412,500
Room~$122,500 over max bid · 23% of ask
WALK Street locked · 95687

Street locked · 95687

Vacaville, CA 95687

Ask$459,900
Bid $$343,512
Room~$116,388 over max bid · 25% of ask
WALK Street locked · 95687

Street locked · 95687

Vacaville, CA 95687

Ask$340,000
Bid $$234,538
Room~$105,462 over max bid · 31% of ask
WALK Street locked · 95687

Street locked · 95687

Vacaville, CA 95687

Ask$599,999
Bid $$471,203
Room~$128,796 over max bid · 21% of ask
← Bid/Pass Tape