Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 94901 | $289,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$289,000
$447/sqft
Bid $
$190,229
Max bid / MAO
Room
~$98,771 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,472
$126/sqft
ARV
$348,196

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 $ $190,229 · Ask $289,000

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 sqft646 sqft
ARV$348,196
List− $289,000
Rehab− $81,472
Gross profit$-22,276

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 94901

Street locked · 94901 · CONDOS $400,000 · 840 sqft
Street locked · 94901 · SINGLE_FAMILY $1,007,000 · 854 sqft
Street locked · 94901 · CONDO $375,000 · 903 sqft

Net pro forma

Includes closing costs & 3.88-month carry

Buy closing (2%)$5,780
Holding carry$13,176
All-in capital$389,428
Sell costs (6%)− $20,892
Net proceeds$327,304
Net profit $-61,084
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,472

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: $81,472
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (646 sqft × $3.00) $1,938
Flooring — Hardwood Refinish (646 sqft × $4.50) $2,907
Contingency (15%) $10,627

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
646
Zip
94901

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 · 94901

Street locked · 94901

San Rafael, CA 94901

Ask$389,900
Bid $$281,208
Room~$108,692 over max bid · 28% of ask
WALK Street locked · 94901

Street locked · 94901

San Rafael, CA 94901

Ask$550,000
Bid $$429,057
Room~$120,943 over max bid · 22% of ask
WALK Street locked · 94901

Street locked · 94901

San Rafael, CA 94901

Ask$410,000
Bid $$301,144
Room~$108,856 over max bid · 27% of ask
WALK Street locked · 94901

Street locked · 94901

San Rafael, CA 94901

Ask$575,000
Bid $$450,876
Room~$124,124 over max bid · 22% of ask
WALK Street locked · 94901

Street locked · 94901

San Rafael, CA 94901

Ask$599,000
Bid $$474,486
Room~$124,514 over max bid · 21% of ask
← Bid/Pass Tape