Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92071 | $447,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$447,000
$560/sqft
Bid $
$336,613
Max bid / MAO
Room
~$110,387 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,783
$104/sqft
ARV
$314,387

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 $ $336,613 · Ask $447,000

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 sqft798 sqft
ARV$314,387
List− $447,000
Rehab− $82,783
Gross profit$-215,396

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92071

Street locked · 92071 · CONDOS $460,000 · 896 sqft
Street locked · 92071 · CONDOS $415,000 · 962 sqft
Street locked · 92071 · MOBILE $120,000 · 594 sqft

Net pro forma

Includes closing costs & 2.91-month carry

Buy closing (2%)$8,940
Holding carry$14,132
All-in capital$552,855
Sell costs (6%)− $18,863
Net proceeds$295,524
Net profit $-50,038
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,783

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: $82,783
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (798 sqft × $3.00) $2,394
Flooring — Hardwood Refinish (798 sqft × $4.50) $3,591
Contingency (15%) $10,798

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
1.0
Sqft
798
Zip
92071

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 · 92071

Street locked · 92071

Santee, CA 92071

Ask$399,000
Bid $$290,863
Room~$108,137 over max bid · 27% of ask
WALK Street locked · 92071

Street locked · 92071

Santee, CA 92071

Ask$459,000
Bid $$346,662
Room~$112,338 over max bid · 24% of ask
WALK Street locked · 92071

Street locked · 92071

Santee, CA 92071

Ask$550,000
Bid $$429,564
Room~$120,436 over max bid · 22% of ask
WALK Street locked · 92071

Street locked · 92071

Santee, CA 92071

Ask$525,000
Bid $$406,655
Room~$118,345 over max bid · 23% of ask
WALK Street locked · 92071

Street locked · 92071

Santee, CA 92071

Ask$449,900
Bid $$338,495
Room~$111,405 over max bid · 25% of ask
← Bid/Pass Tape