Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92392 | $459,000 Flip Analysis — FlipScout
Ask
$459,000
$212/sqft
Bid $
$336,279
Max bid / MAO
Room
~$122,721 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,564
$44/sqft
ARV
$435,789

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 $ $336,279 · Ask $459,000

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft2164 sqft
ARV$435,789
List− $459,000
Rehab− $94,564
Gross profit$-117,775

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92392

Street locked · 92392 · SINGLE_FAMILY $505,000 · 2163 sqft
Street locked · 92392 · SINGLE_FAMILY $515,500 · 2155 sqft
Street locked · 92392 · MOBILE $430,000 · 2128 sqft

Net pro forma

Includes closing costs & 5.18-month carry

Buy closing (2%)$9,180
Holding carry$26,285
All-in capital$589,029
Sell costs (6%)− $26,147
Net proceeds$409,642
Net profit $-61,208
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,564

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: $94,564
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,164 sqft × $3.00) $6,492
Flooring — Hardwood Refinish (2,164 sqft × $4.50) $9,738
Contingency (15%) $12,334

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
3
Baths
3.0
Sqft
2164
Zip
92392

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

← Bid/Pass Tape