Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90503 | $790,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$790,000
$591/sqft
Bid $
$586,971
Max bid / MAO
Room
~$203,029 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,423
$65/sqft
ARV
$898,903

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 $ $586,971 · Ask $790,000

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 sqft1336 sqft
ARV$898,903
List− $790,000
Rehab− $87,423
Gross profit$21,480

Contextual market baseline

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

Street locked · 90503 · SINGLE_FAMILY $1,305,000 · 1331 sqft
Street locked · 90503 · TOWNHOMES $790,000 · 1361 sqft
Street locked · 90503 · CONDOS $740,000 · 1303 sqft

Net pro forma

Includes closing costs & 3.71-month carry

Buy closing (2%)$15,800
Holding carry$29,840
All-in capital$923,063
Sell costs (6%)− $53,934
Net proceeds$844,968
Net profit $-107,086
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,423

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: $87,423
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,336 sqft × $3.00) $4,008
Flooring — Hardwood Refinish (1,336 sqft × $4.50) $6,012
Contingency (15%) $11,403

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
1/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
3.0
Sqft
1336
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$565,000
Bid $$445,689
Room~$119,311 over max bid · 21% 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
← Bid/Pass Tape