Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90019 | $780,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$780,000
$779/sqft
Bid $
$579,885
Max bid / MAO
Room
~$200,115 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,533
$84/sqft
ARV
$478,639

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 $ $579,885 · Ask $780,000

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 sqft1001 sqft
ARV$478,639
List− $780,000
Rehab− $84,533
Gross profit$-385,894

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90019

Street locked · 90019 · MULTI_FAMILY $1,165,000 · 986 sqft
Street locked · 90019 · SINGLE_FAMILY $800,000 · 1228 sqft
Street locked · 90019 · SINGLE_FAMILY $990,500 · 1242 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$15,600
Holding carry$31,700
All-in capital$911,833
Sell costs (6%)− $28,718
Net proceeds$449,921
Net profit $-105,590
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,533

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: $84,533
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,001 sqft × $3.00) $3,003
Flooring — Hardwood Refinish (1,001 sqft × $4.50) $4,504
Contingency (15%) $11,026

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
0/100
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
1001
Zip
90019

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 · 90019

Street locked · 90019

Los Angeles, CA 90019

Ask$449,000
Bid $$336,775
Room~$112,225 over max bid · 25% of ask
WALK Street locked · 90019

Street locked · 90019

Los Angeles, CA 90019

Ask$499,000
Bid $$381,772
Room~$117,228 over max bid · 23% of ask
WALK Street locked · 90019

Street locked · 90019

Los Angeles, CA 90019

Ask$595,000
Bid $$473,448
Room~$121,552 over max bid · 20% of ask
WALK Street locked · 90019

Street locked · 90019

Los Angeles, CA 90019

Ask$559,000
Bid $$438,821
Room~$120,179 over max bid · 21% of ask
WALK Street locked · 90019

Street locked · 90019

Los Angeles, CA 90019

Ask$505,000
Bid $$390,508
Room~$114,492 over max bid · 23% of ask
← Bid/Pass Tape