Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92677 | $585,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$585,000
$645/sqft
Bid $
$464,084
Max bid / MAO
Room
~$120,916 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,723
$92/sqft
ARV
$583,735

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 $ $464,084 · Ask $585,000

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 sqft907 sqft
ARV$583,735
List− $585,000
Rehab− $83,723
Gross profit$-84,988

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92677

Street locked · 92677 · CONDO $499,000 · 830 sqft
Street locked · 92677 · CONDOS $669,000 · 823 sqft
Street locked · 92677 · CONDOS $550,000 · 796 sqft

Net pro forma

Includes closing costs & 4.77-month carry

Buy closing (2%)$11,700
Holding carry$29,240
All-in capital$709,663
Sell costs (6%)− $35,024
Net proceeds$548,711
Net profit $-40,884
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,723

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: $83,723
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (907 sqft × $3.00) $2,721
Flooring — Hardwood Refinish (907 sqft × $4.50) $4,082
Contingency (15%) $10,920

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
14/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
1
Baths
1.0
Sqft
907
Zip
92677

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 · 92677

Street locked · 92677

Laguna Niguel, CA 92677

Ask$520,000
Bid $$405,237
Room~$114,763 over max bid · 22% of ask
WALK Street locked · 92677

Street locked · 92677

Laguna Niguel, CA 92677

Ask$559,000
Bid $$436,036
Room~$122,964 over max bid · 22% of ask
WALK Street locked · 92677

Street locked · 92677

Laguna Niguel, CA 92677

Ask$599,000
Bid $$449,972
Room~$149,028 over max bid · 25% of ask
WALK Street locked · 92677

Street locked · 92677

Laguna Niguel, CA 92677

Ask$619,000
Bid $$464,317
Room~$154,683 over max bid · 25% of ask
WALK Street locked · 92677

Street locked · 92677

Laguna Niguel, CA 92677

Ask$673,000
Bid $$501,511
Room~$171,489 over max bid · 25% of ask
← Bid/Pass Tape