Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92656 | $565,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$565,000
$542/sqft
Bid $
$444,835
Max bid / MAO
Room
~$120,165 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,887
$81/sqft
ARV
$635,937

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 $ $444,835 · Ask $565,000

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 sqft1042 sqft
ARV$635,937
List− $565,000
Rehab− $84,887
Gross profit$-13,950

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92656

Street locked · 92656 · CONDOS $689,308 · 1082 sqft
Street locked · 92656 · CONDOS $665,000 · 989 sqft
Street locked · 92656 · CONDOS $715,000 · 988 sqft

Net pro forma

Includes closing costs & 2.73-month carry

Buy closing (2%)$11,300
Holding carry$16,263
All-in capital$677,450
Sell costs (6%)− $38,156
Net proceeds$597,780
Net profit $-42,945
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,887

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: $84,887
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,042 sqft × $3.00) $3,126
Flooring — Hardwood Refinish (1,042 sqft × $4.50) $4,689
Contingency (15%) $11,072

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
1
Baths
2.0
Sqft
1042
Zip
92656

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 · 92656

Street locked · 92656

Aliso Viejo, CA 92656

Ask$545,000
Bid $$429,161
Room~$115,839 over max bid · 21% of ask
WALK Street locked · 92656

Street locked · 92656

Aliso Viejo, CA 92656

Ask$539,000
Bid $$423,004
Room~$115,996 over max bid · 22% of ask
WALK Street locked · 92656

Street locked · 92656

Aliso Viejo, CA 92656

Ask$519,000
Bid $$404,210
Room~$114,790 over max bid · 22% of ask
WALK Street locked · 92656

Street locked · 92656

Aliso Viejo, CA 92656

Ask$635,000
Bid $$507,104
Room~$127,896 over max bid · 20% of ask
WALK Street locked · 92656

Street locked · 92656

Aliso Viejo, CA 92656

Ask$635,000
Bid $$507,104
Room~$127,896 over max bid · 20% of ask
← Bid/Pass Tape