Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95110 | $410,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$410,000
$596/sqft
Bid $
$302,963
Max bid / MAO
Room
~$107,037 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,834
$119/sqft
ARV
$460,103

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 $ $302,963 · Ask $410,000

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 sqft688 sqft
ARV$460,103
List− $410,000
Rehab− $81,834
Gross profit$-31,731

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 95110

Street locked · 95110 · CONDOS $400,000 · 688 sqft
Street locked · 95110 · CONDOS $499,000 · 663 sqft
Street locked · 95110 · SINGLE_FAMILY $675,000 · 657 sqft

Net pro forma

Includes closing costs & 5.57-month carry

Buy closing (2%)$8,200
Holding carry$25,112
All-in capital$525,146
Sell costs (6%)− $27,606
Net proceeds$432,496
Net profit $-51,965
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,834

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: $81,834
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (688 sqft × $3.00) $2,064
Flooring — Hardwood Refinish (688 sqft × $4.50) $3,096
Contingency (15%) $10,674

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
688
Zip
95110

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 · 95110

Street locked · 95110

San Jose, CA 95110

Ask$449,999
Bid $$338,756
Room~$111,243 over max bid · 25% of ask
WALK Street locked · 95110

Street locked · 95110

San Jose, CA 95110

Ask$510,000
Bid $$394,514
Room~$115,486 over max bid · 23% of ask
WALK Street locked · 95110

Street locked · 95110

San Jose, CA 95110

Ask$498,888
Bid $$384,212
Room~$114,676 over max bid · 23% of ask
WALK Street locked · 95110

Street locked · 95110

San Jose, CA 95110

Ask$489,000
Bid $$378,252
Room~$110,748 over max bid · 23% of ask
WALK Street locked · 95110

Street locked · 95110

San Jose, CA 95110

Ask$510,000
Bid $$395,214
Room~$114,786 over max bid · 23% of ask
← Bid/Pass Tape