Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90034 | $439,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$439,000
$698/sqft
Bid $
$330,566
Max bid / MAO
Room
~$108,434 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,325
$129/sqft
ARV
$483,229

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 $ $330,566 · Ask $439,000

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 sqft629 sqft
ARV$483,229
List− $439,000
Rehab− $81,325
Gross profit$-37,096

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90034

Street locked · 90034 · CONDOS $449,000 · 618 sqft
Street locked · 90034 · CONDOS $680,000 · 840 sqft
Street locked · 90034 · CONDOS $475,000 · 849 sqft

Net pro forma

Includes closing costs & 4.9-month carry

Buy closing (2%)$8,780
Holding carry$23,371
All-in capital$552,476
Sell costs (6%)− $28,994
Net proceeds$454,236
Net profit $-49,167
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,325

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: $81,325
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (629 sqft × $3.00) $1,887
Flooring — Hardwood Refinish (629 sqft × $4.50) $2,830
Contingency (15%) $10,608

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
1
Baths
1.0
Sqft
629
Zip
90034

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 · 90034

Street locked · 90034

Los Angeles, CA 90034

Ask$479,000
Bid $$366,733
Room~$112,267 over max bid · 23% of ask
WALK Street locked · 90034

Street locked · 90034

Los Angeles, CA 90034

Ask$569,000
Bid $$448,403
Room~$120,597 over max bid · 21% of ask
WALK Street locked · 90034

Street locked · 90034

Los Angeles, CA 90034

Ask$649,000
Bid $$487,058
Room~$161,942 over max bid · 25% of ask
WALK Street locked · 90034

Street locked · 90034

Los Angeles, CA 90034

Ask$649,000
Bid $$483,075
Room~$165,925 over max bid · 26% of ask
WALK Street locked · 90034

Street locked · 90034

Los Angeles, CA 90034

Ask$699,000
Bid $$521,970
Room~$177,030 over max bid · 25% of ask
← Bid/Pass Tape