Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 94531 | $698,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4
Ask
$698,000
$250/sqft
Bid $
$554,299
Max bid / MAO
Room
~$143,701 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$100,024
$36/sqft
ARV
$802,690

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 $ $554,299 · Ask $698,000

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 sqft2797 sqft
ARV$802,690
List− $698,000
Rehab− $100,024
Gross profit$4,666

Contextual market baseline

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

Street locked · 94531 · SINGLE_FAMILY $725,000 · 2770 sqft
Street locked · 94531 · SINGLE_FAMILY $715,000 · 2752 sqft
Street locked · 94531 · SINGLE_FAMILY $680,000 · 2845 sqft

Net pro forma

Includes closing costs & 3.46-month carry

Buy closing (2%)$13,960
Holding carry$25,311
All-in capital$837,295
Sell costs (6%)− $48,161
Net proceeds$754,529
Net profit $-48,074
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $100,024

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: $100,024
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,797 sqft × $3.00) $8,391
Flooring — Hardwood Refinish (2,797 sqft × $4.50) $12,586
Contingency (15%) $13,047

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
5
Baths
4.0
Sqft
2797
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