Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 94531 | $599,888 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$599,888
$301/sqft
Bid $
$469,401
Max bid / MAO
Room
~$130,487 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,089
$47/sqft
ARV
$571,956

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 $ $469,401 · Ask $599,888

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.

Go Pro $15/mo MAO calculator
Flip math

Value-add ARV

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

Implied ARV $/sqft
Subject sqft1993 sqft
ARV$571,956
List− $599,888
Rehab− $93,089
Gross profit$-121,021

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 94531

Street locked · 94531 · SINGLE_FAMILY $638,000 · 1979 sqft
Street locked · 94531 · SINGLE_FAMILY $660,000 · 2053 sqft
Street locked · 94531 · SINGLE_FAMILY $638,000 · 1761 sqft

Net pro forma

Includes closing costs & 2.5-month carry

Buy closing (2%)$11,998
Holding carry$15,881
All-in capital$720,855
Sell costs (6%)− $34,317
Net proceeds$537,639
Net profit $-48,640
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,089

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: $93,089
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,993 sqft × $3.00) $5,979
Flooring — Hardwood Refinish (1,993 sqft × $4.50) $8,968
Contingency (15%) $12,142

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
4
Baths
3.0
Sqft
1993
Zip
94531

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 · 94531

Street locked · 94531

Antioch, CA 94531

Ask$699,888
Bid $$559,936
Room~$139,952 over max bid · 20% of ask
WALK Street locked · 94531

Street locked · 94531

Antioch, CA 94531

Ask$769,950
Bid $$616,776
Room~$153,174 over max bid · 20% of ask
WALK Street locked · 94531

Street locked · 94531

Antioch, CA 94531

Ask$759,900
Bid $$609,657
Room~$150,243 over max bid · 20% of ask
WALK Street locked · 94531

Street locked · 94531

Antioch, CA 94531

Ask$738,000
Bid $$587,945
Room~$150,055 over max bid · 20% of ask
WALK Street locked · 94531

Street locked · 94531

Antioch, CA 94531

Ask$515,000
Bid $$397,470
Room~$117,530 over max bid · 23% of ask
← Bid/Pass Tape