Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92234 | $560,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$560,000
$362/sqft
Bid $
$435,875
Max bid / MAO
Room
~$124,125 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,260
$58/sqft
ARV
$319,381

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 $ $435,875 · Ask $560,000

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 sqft1549 sqft
ARV$319,381
List− $560,000
Rehab− $89,260
Gross profit$-329,879

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92234

Street locked · 92234 · MOBILE $68,000 · 1536 sqft
Street locked · 92234 · SINGLE_FAMILY $500,000 · 1582 sqft
Street locked · 92234 · SINGLE_FAMILY $350,000 · 1516 sqft

Net pro forma

Includes closing costs & 3.22-month carry

Buy closing (2%)$11,200
Holding carry$19,164
All-in capital$679,624
Sell costs (6%)− $19,163
Net proceeds$300,218
Net profit $-47,833
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,260

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: $89,260
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,549 sqft × $3.00) $4,647
Flooring — Hardwood Refinish (1,549 sqft × $4.50) $6,970
Contingency (15%) $11,643

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
2.0
Sqft
1549
Zip
92234

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 · 92234

Street locked · 92234

Cathedral City, CA 92234

Ask$572,750
Bid $$444,714
Room~$128,036 over max bid · 22% of ask
WALK Street locked · 92234

Street locked · 92234

Cathedral City, CA 92234

Ask$682,761
Bid $$542,931
Room~$139,830 over max bid · 20% of ask
WALK Street locked · 92234

Street locked · 92234

Cathedral City, CA 92234

Ask$693,547
Bid $$553,012
Room~$140,535 over max bid · 20% of ask
WALK Street locked · 92234

Street locked · 92234

Cathedral City, CA 92234

Ask$283,000
Bid $$177,359
Room~$105,641 over max bid · 37% of ask
WALK Street locked · 92234

Street locked · 92234

Cathedral City, CA 92234

Ask$644,548
Bid $$507,444
Room~$137,104 over max bid · 21% of ask
← Bid/Pass Tape