Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90011 | $675,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$675,000
$528/sqft
Bid $
$501,306
Max bid / MAO
Room
~$173,694 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,932
$68/sqft
ARV
$534,438

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 $ $501,306 · Ask $675,000

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 sqft1279 sqft
ARV$534,438
List− $675,000
Rehab− $86,932
Gross profit$-227,494

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90011

Street locked · 90011 · SINGLE_FAMILY $625,000 · 1296 sqft
Street locked · 90011 · MULTI_FAMILY $725,000 · 1298 sqft
Street locked · 90011 · SINGLE_FAMILY $575,000 · 1384 sqft

Net pro forma

Includes closing costs & 4.33-month carry

Buy closing (2%)$13,500
Holding carry$30,242
All-in capital$805,674
Sell costs (6%)− $32,066
Net proceeds$502,372
Net profit $-89,876
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,932

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: $86,932
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,279 sqft × $3.00) $3,837
Flooring — Hardwood Refinish (1,279 sqft × $4.50) $5,756
Contingency (15%) $11,339

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
2/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
4
Baths
2.0
Sqft
1279
Zip
90011

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 · 90011

Street locked · 90011

Los Angeles, CA 90011

Ask$550,000
Bid $$428,287
Room~$121,713 over max bid · 22% of ask
WALK Street locked · 90011

Street locked · 90011

Los Angeles, CA 90011

Ask$525,000
Bid $$408,760
Room~$116,240 over max bid · 22% of ask
WALK Street locked · 90011

Street locked · 90011

Los Angeles, CA 90011

Ask$500,000
Bid $$384,372
Room~$115,628 over max bid · 23% of ask
WALK Street locked · 90011

Street locked · 90011

Los Angeles, CA 90011

Ask$350,000
Bid $$242,540
Room~$107,460 over max bid · 31% of ask
WALK Street locked · 90011

Street locked · 90011

Los Angeles, CA 90011

Ask$434,500
Bid $$322,250
Room~$112,250 over max bid · 26% of ask
← Bid/Pass Tape