Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 94591 | $609,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$609,000
$373/sqft
Bid $
$451,224
Max bid / MAO
Room
~$157,776 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,993
$55/sqft
ARV
$519,886

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 $ $451,224 · Ask $609,000

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 sqft1634 sqft
ARV$519,886
List− $609,000
Rehab− $89,993
Gross profit$-179,107

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 94591

Street locked · 94591 · SINGLE_FAMILY $738,700 · 1541 sqft
Street locked · 94591 · TOWNHOMES $595,000 · 1753 sqft
Street locked · 94591 · SINGLE_FAMILY $635,000 · 1514 sqft

Net pro forma

Includes closing costs & 3.44-month carry

Buy closing (2%)$12,180
Holding carry$22,042
All-in capital$733,215
Sell costs (6%)− $31,193
Net proceeds$488,693
Net profit $-80,590
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,993

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: $89,993
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,634 sqft × $3.00) $4,902
Flooring — Hardwood Refinish (1,634 sqft × $4.50) $7,353
Contingency (15%) $11,738

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
4/100
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
1634
Zip
94591

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 · 94591

Street locked · 94591

Vallejo, CA 94591

Ask$759,999
Bid $$613,834
Room~$146,165 over max bid · 19% of ask
WALK Street locked · 94591

Street locked · 94591

Vallejo, CA 94591

Ask$680,000
Bid $$537,560
Room~$142,440 over max bid · 21% of ask
WALK Street locked · 94591

Street locked · 94591

Vallejo, CA 94591

Ask$459,000
Bid $$344,861
Room~$114,139 over max bid · 25% of ask
WALK Street locked · 94591

Street locked · 94591

Vallejo, CA 94591

Ask$535,000
Bid $$411,748
Room~$123,252 over max bid · 23% of ask
WALK Street locked · 94591

Street locked · 94591

Vallejo, CA 94591

Ask$569,000
Bid $$443,001
Room~$125,999 over max bid · 22% of ask
← Bid/Pass Tape