Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90247 | $599,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$599,900
$741/sqft
Bid $
$453,003
Max bid / MAO
Room
~$146,897 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,886
$102/sqft
ARV
$317,988

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 $ $453,003 · Ask $599,900

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 sqft810 sqft
ARV$317,988
List− $599,900
Rehab− $82,886
Gross profit$-364,798

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90247

Street locked · 90247 · MOBILE $180,000 · 840 sqft
Street locked · 90247 · CONDOS $419,500 · 926 sqft
Street locked · 90247 · CONDOS $460,000 · 1049 sqft

Net pro forma

Includes closing costs & 7.48-month carry

Buy closing (2%)$11,998
Holding carry$46,816
All-in capital$741,600
Sell costs (6%)− $19,079
Net proceeds$298,908
Net profit $-70,000
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,886

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: $82,886
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (810 sqft × $3.00) $2,430
Flooring — Hardwood Refinish (810 sqft × $4.50) $3,645
Contingency (15%) $10,811

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
4/100
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
810
Zip
90247

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 · 90247

Street locked · 90247

Gardena, CA 90247

Ask$485,000
Bid $$369,728
Room~$115,272 over max bid · 24% of ask
WALK Street locked · 90247

Street locked · 90247

Gardena, CA 90247

Ask$457,000
Bid $$344,497
Room~$112,503 over max bid · 25% of ask
WALK Street locked · 90247

Street locked · 90247

Gardena, CA 90247

Ask$479,000
Bid $$361,862
Room~$117,138 over max bid · 24% of ask
WALK Street locked · 90247

Street locked · 90247

Gardena, CA 90247

Ask$409,000
Bid $$298,536
Room~$110,464 over max bid · 27% of ask
WALK Street locked · 90247

Street locked · 90247

Gardena, CA 90247

Ask$572,000
Bid $$449,381
Room~$122,619 over max bid · 21% of ask
← Bid/Pass Tape