Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 91403 | $648,888 Flip Analysis — FlipScout
Ask
$648,888
$515/sqft
Bid $
$610,799
Max bid / MAO
Room
~$38,089 over max bid · 6% of ask
vs max bid
Verdict
BID TARGET
Negotiate to $610,799
Rehab
$42,777
$34/sqft
ARV
$855,543

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 $ $610,799 · Ask $648,888

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft1261 sqft
ARV$855,543
List− $648,888
Rehab− $42,777
Gross profit$163,878

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 91403

Street locked · 91403 · SINGLE_FAMILY $1,225,000 · 1239 sqft
Street locked · 91403 · CONDOS $589,000 · 1177 sqft
Street locked · 91403 · SINGLE_FAMILY $1,009,000 · 1173 sqft

Net pro forma

Includes closing costs & 2.78-month carry

Buy closing (2%)$12,978
Holding carry$16,536
All-in capital$721,179
Sell costs (6%)− $51,333
Net proceeds$804,210
Net profit $62,726
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: $42,777
Renovation Budget (estimated) $42,777

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
2
Baths
2.0
Sqft
1261
Zip
91403

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

← Bid/Pass Tape