Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90503 | $565,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$565,000
$600/sqft
Bid $
$445,689
Max bid / MAO
Room
~$119,311 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,016
$89/sqft
ARV
$638,239

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 $ $445,689 · 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 sqft941 sqft
ARV$638,239
List− $565,000
Rehab− $84,016
Gross profit$-10,777

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90503

Street locked · 90503 · SINGLE_FAMILY $1,014,000 · 1066 sqft
Street locked · 90503 · CONDOS $530,000 · 796 sqft
Street locked · 90503 · SINGLE_FAMILY $1,199,000 · 1162 sqft

Net pro forma

Includes closing costs & 5.5-month carry

Buy closing (2%)$11,300
Holding carry$32,721
All-in capital$693,037
Sell costs (6%)− $38,294
Net proceeds$599,945
Net profit $-42,050
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,016

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: $84,016
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (941 sqft × $3.00) $2,823
Flooring — Hardwood Refinish (941 sqft × $4.50) $4,234
Contingency (15%) $10,959

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
941
Zip
90503

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 · 90503

Street locked · 90503

Torrance, CA 90503

Ask$539,000
Bid $$420,797
Room~$118,203 over max bid · 22% of ask
WALK Street locked · 90503

Street locked · 90503

Torrance, CA 90503

Ask$619,000
Bid $$462,760
Room~$156,240 over max bid · 25% of ask
WALK Street locked · 90503

Street locked · 90503

Torrance, CA 90503

Ask$640,000
Bid $$479,182
Room~$160,818 over max bid · 25% of ask
WALK Street locked · 90503

Street locked · 90503

Torrance, CA 90503

Ask$725,000
Bid $$541,026
Room~$183,974 over max bid · 25% of ask
WALK Street locked · 90503

Street locked · 90503

Torrance, CA 90503

Ask$738,000
Bid $$546,889
Room~$191,111 over max bid · 26% of ask
← Bid/Pass Tape