Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90025 | $509,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$509,000
$747/sqft
Bid $
$395,549
Max bid / MAO
Room
~$113,451 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,773
$120/sqft
ARV
$484,214

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 $ $395,549 · Ask $509,000

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 sqft681 sqft
ARV$484,214
List− $509,000
Rehab− $81,773
Gross profit$-106,559

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90025

Street locked · 90025 · CONDOS $635,000 · 837 sqft
Street locked · 90025 · SINGLE_FAMILY $1,500,000 · 852 sqft
Street locked · 90025 · SINGLE_FAMILY $1,250,000 · 880 sqft

Net pro forma

Includes closing costs & 3.71-month carry

Buy closing (2%)$10,180
Holding carry$20,091
All-in capital$621,044
Sell costs (6%)− $29,053
Net proceeds$455,161
Net profit $-44,137
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,773

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: $81,773
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (681 sqft × $3.00) $2,043
Flooring — Hardwood Refinish (681 sqft × $4.50) $3,064
Contingency (15%) $10,666

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
1
Baths
1.0
Sqft
681
Zip
90025

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 · 90025

Street locked · 90025

Los Angeles, CA 90025

Ask$465,000
Bid $$354,476
Room~$110,524 over max bid · 24% of ask
WALK Street locked · 90025

Street locked · 90025

Los Angeles, CA 90025

Ask$599,000
Bid $$475,992
Room~$123,008 over max bid · 21% of ask
WALK Street locked · 90025

Street locked · 90025

Los Angeles, CA 90025

Ask$625,000
Bid $$467,819
Room~$157,181 over max bid · 25% of ask
WALK Street locked · 90025

Street locked · 90025

Los Angeles, CA 90025

Ask$675,000
Bid $$504,533
Room~$170,467 over max bid · 25% of ask
WALK Street locked · 90025

Street locked · 90025

Los Angeles, CA 90025

Ask$699,000
Bid $$519,418
Room~$179,582 over max bid · 26% of ask
← Bid/Pass Tape