Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 91786 | $555,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$555,000
$400/sqft
Bid $
$432,580
Max bid / MAO
Room
~$122,420 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,854
$63/sqft
ARV
$538,813

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 $ $432,580 · Ask $555,000

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 sqft1386 sqft
ARV$538,813
List− $555,000
Rehab− $87,854
Gross profit$-104,041

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 91786

Street locked · 91786 · CONDOS $535,000 · 1400 sqft
Street locked · 91786 · TOWNHOMES $638,000 · 1372 sqft
Street locked · 91786 · SINGLE_FAMILY $759,900 · 1462 sqft

Net pro forma

Includes closing costs & 3.14-month carry

Buy closing (2%)$11,100
Holding carry$18,503
All-in capital$672,457
Sell costs (6%)− $32,329
Net proceeds$506,484
Net profit $-46,780
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,854

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: $87,854
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,386 sqft × $3.00) $4,158
Flooring — Hardwood Refinish (1,386 sqft × $4.50) $6,237
Contingency (15%) $11,459

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
2.0
Sqft
1386
Zip
91786

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 · 91786

Street locked · 91786

Upland, CA 91786

Ask$575,000
Bid $$454,874
Room~$120,126 over max bid · 21% of ask
WALK Street locked · 91786

Street locked · 91786

Upland, CA 91786

Ask$619,990
Bid $$490,538
Room~$129,452 over max bid · 21% of ask
WALK Street locked · 91786

Street locked · 91786

Upland, CA 91786

Ask$599,900
Bid $$476,049
Room~$123,851 over max bid · 21% of ask
WALK Street locked · 91786

Street locked · 91786

Upland, CA 91786

Ask$499,950
Bid $$381,011
Room~$118,939 over max bid · 24% of ask
WALK Street locked · 91786

Street locked · 91786

Upland, CA 91786

Ask$495,000
Bid $$377,966
Room~$117,034 over max bid · 24% of ask
← Bid/Pass Tape