Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90027 | $489,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$489,999
$663/sqft
Bid $
$379,325
Max bid / MAO
Room
~$110,674 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$26,566
$36/sqft
ARV
$531,319

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 $ $379,325 · Ask $489,999

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 sqft739 sqft
ARV$531,319
List− $489,999
Rehab− $26,566
Gross profit$14,754

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90027

Street locked · 90027 · CONDOS $570,000 · 760 sqft
Street locked · 90027 · CONDOS $550,000 · 663 sqft
Street locked · 90027 · CONDOS $795,000 · 836 sqft

Net pro forma

Includes closing costs & 2.99-month carry

Buy closing (2%)$9,800
Holding carry$13,430
All-in capital$539,795
Sell costs (6%)− $31,879
Net proceeds$499,440
Net profit $-52,290
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $26,566
Renovation Budget (estimated) $26,566

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
40/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
1
Baths
1.0
Sqft
739
Zip
90027

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 · 90027

Street locked · 90027

Los Angeles, CA 90027

Ask$495,000
Bid $$381,881
Room~$113,119 over max bid · 23% of ask
WALK Street locked · 90027

Street locked · 90027

Los Angeles, CA 90027

Ask$549,000
Bid $$432,866
Room~$116,134 over max bid · 21% of ask
WALK Street locked · 90027

Street locked · 90027

Los Angeles, CA 90027

Ask$599,000
Bid $$474,393
Room~$124,607 over max bid · 21% of ask
WALK Street locked · 90027

Street locked · 90027

Los Angeles, CA 90027

Ask$598,000
Bid $$444,978
Room~$153,022 over max bid · 26% of ask
WALK Street locked · 90027

Street locked · 90027

Los Angeles, CA 90027

Ask$699,999
Bid $$530,330
Room~$169,669 over max bid · 24% of ask
← Bid/Pass Tape