Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 91403 | $399,000 Flip Analysis — FlipScout
Ask
$399,000
$633/sqft
Bid $
$359,008
Max bid / MAO
Room
~$39,992 over max bid · 10% of ask
vs max bid
Verdict
BID TARGET
Negotiate to $359,008
Rehab
$25,143
$40/sqft
ARV
$502,861

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 $ $359,008 · Ask $399,000

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 sqft630 sqft
ARV$502,861
List− $399,000
Rehab− $25,143
Gross profit$78,718

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 91403

Street locked · 91403 · SINGLE_FAMILY $3,650,000 · 840 sqft
Street locked · 91403 · CONDOS $535,000 · 1084 sqft
Street locked · 91403 · SINGLE_FAMILY $1,150,000 · 1148 sqft

Net pro forma

Includes closing costs & 3.97-month carry

Buy closing (2%)$7,980
Holding carry$14,520
All-in capital$446,643
Sell costs (6%)− $30,172
Net proceeds$472,690
Net profit $18,410
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: $25,143
Renovation Budget (estimated) $25,143

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
1
Baths
1.0
Sqft
630
Zip
91403

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