Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 91403 | $545,000 Flip Analysis — FlipScout
Ask
$545,000
$614/sqft
Bid $
$490,639
Max bid / MAO
Room
~$54,361 over max bid · 10% of ask
vs max bid
Verdict
BID TARGET
Negotiate to $490,639
Rehab
$34,362
$39/sqft
ARV
$687,235

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 $ $490,639 · Ask $545,000

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 sqft887 sqft
ARV$687,235
List− $545,000
Rehab− $34,362
Gross profit$107,874

Contextual market baseline

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

Street locked · 91403 · CONDOS $555,000 · 887 sqft
Street locked · 91403 · SINGLE_FAMILY $3,650,000 · 840 sqft
Street locked · 91403 · CONDOS $418,500 · 698 sqft

Net pro forma

Includes closing costs & 5.77-month carry

Buy closing (2%)$10,900
Holding carry$28,826
All-in capital$619,088
Sell costs (6%)− $41,234
Net proceeds$646,001
Net profit $25,467
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: $34,362
Renovation Budget (estimated) $34,362

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
2
Baths
1.0
Sqft
887
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