Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92562 | $449,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$449,999
$322/sqft
Bid $
$334,360
Max bid / MAO
Room
~$115,639 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,940
$63/sqft
ARV
$386,996

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 $ $334,360 · Ask $449,999

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 sqft1396 sqft
ARV$386,996
List− $449,999
Rehab− $87,940
Gross profit$-150,943

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92562

Street locked · 92562 · SINGLE_FAMILY $485,000 · 1489 sqft
Street locked · 92562 · SINGLE_FAMILY $570,000 · 1277 sqft
Street locked · 92562 · SINGLE_FAMILY $419,000 · 1263 sqft

Net pro forma

Includes closing costs & 5.93-month carry

Buy closing (2%)$9,000
Holding carry$29,241
All-in capital$576,180
Sell costs (6%)− $23,220
Net proceeds$363,776
Net profit $-55,104
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,940

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: $87,940
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,396 sqft × $3.00) $4,188
Flooring — Hardwood Refinish (1,396 sqft × $4.50) $6,282
Contingency (15%) $11,470

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
3.0
Sqft
1396
Zip
92562

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 · 92562

Street locked · 92562

Murrieta, CA 92562

Ask$465,000
Bid $$348,541
Room~$116,459 over max bid · 25% of ask
WALK Street locked · 92562

Street locked · 92562

Murrieta, CA 92562

Ask$699,000
Bid $$558,480
Room~$140,520 over max bid · 20% of ask
WALK Street locked · 92562

Street locked · 92562

Murrieta, CA 92562

Ask$465,900
Bid $$348,951
Room~$116,949 over max bid · 25% of ask
WALK Street locked · 92562

Street locked · 92562

Murrieta, CA 92562

Ask$799,000
Bid $$641,888
Room~$157,112 over max bid · 20% of ask
WALK Street locked · 92562

Street locked · 92562

Murrieta, CA 92562

Ask$328,000
Bid $$224,920
Room~$103,080 over max bid · 31% of ask
← Bid/Pass Tape