Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95747 | $589,740 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$589,740
$263/sqft
Bid $
$457,776
Max bid / MAO
Room
~$131,964 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,272
$42/sqft
ARV
$636,328

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 $ $457,776 · Ask $589,740

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 sqft2246 sqft
ARV$636,328
List− $589,740
Rehab− $95,272
Gross profit$-48,684

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 95747

Street locked · 95747 · SINGLE_FAMILY $710,000 · 2265 sqft
Street locked · 95747 · SINGLE_FAMILY $625,000 · 2213 sqft
Street locked · 95747 · SINGLE_FAMILY $785,000 · 2287 sqft

Net pro forma

Includes closing costs & 3.82-month carry

Buy closing (2%)$11,795
Holding carry$23,987
All-in capital$720,794
Sell costs (6%)− $38,180
Net proceeds$598,149
Net profit $-51,680
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,272

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: $95,272
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,246 sqft × $3.00) $6,738
Flooring — Hardwood Refinish (2,246 sqft × $4.50) $10,107
Contingency (15%) $12,427

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
2246
Zip
95747

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 · 95747

Street locked · 95747

Roseville, CA 95747

Ask$755,000
Bid $$610,903
Room~$144,097 over max bid · 19% of ask
WALK Street locked · 95747

Street locked · 95747

Roseville, CA 95747

Ask$598,240
Bid $$468,300
Room~$129,940 over max bid · 22% of ask
WALK Street locked · 95747

Street locked · 95747

Placer One, CA 95747

Ask$744,880
Bid $$600,278
Room~$144,602 over max bid · 19% of ask
WALK Street locked · 95747

Street locked · 95747

Roseville, CA 95747

Ask$652,990
Bid $$516,340
Room~$136,650 over max bid · 21% of ask
WALK Street locked · 95747

Street locked · 95747

Roseville, CA 95747

Ask$755,000
Bid $$610,903
Room~$144,097 over max bid · 19% of ask
← Bid/Pass Tape