Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95682 | $764,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$764,999
$287/sqft
Bid $
$519,541
Max bid / MAO
Room
~$245,458 over max bid · 32% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$66,725
$25/sqft
ARV
$766,704

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 $ $519,541 · Ask $764,999

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 sqft2669 sqft
ARV$766,704
List− $764,999
Rehab− $66,725
Gross profit$-65,020

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 95682

Street locked · 95682 · SINGLE_FAMILY $965,000 · 2689 sqft
Street locked · 95682 · SINGLE_FAMILY $835,000 · 2747 sqft
Street locked · 95682 · SINGLE_FAMILY $835,000 · 2587 sqft

Net pro forma

Includes closing costs & 4.27-month carry

Buy closing (2%)$15,300
Holding carry$29,943
All-in capital$876,967
Sell costs (6%)− $46,002
Net proceeds$720,701
Net profit $-165,373
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $66,725
Renovation Budget (estimated) $66,725

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
40/100
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
2669
Zip
95682

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 · 95682

Street locked · 95682

Cameron Park, CA 95682

Ask$599,000
Bid $$467,885
Room~$131,115 over max bid · 22% of ask
WALK Street locked · 95682

Street locked · 95682

Cameron Park, CA 95682

Ask$469,900
Bid $$353,281
Room~$116,619 over max bid · 25% of ask
WALK Street locked · 95682

Street locked · 95682

Cameron Park, CA 95682

Ask$665,000
Bid $$523,904
Room~$141,096 over max bid · 21% of ask
WALK Street locked · 95682

Street locked · 95682

Cameron Park, CA 95682

Ask$690,000
Bid $$543,177
Room~$146,823 over max bid · 21% of ask
WALK Street locked · 95682

Street locked · 95682

Cameron Park, CA 95682

Ask$299,999
Bid $$197,144
Room~$102,855 over max bid · 34% of ask
← Bid/Pass Tape