Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 95110 | $559,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$559,000
$642/sqft
Bid $
$440,672
Max bid / MAO
Room
~$118,328 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,413
$96/sqft
ARV
$582,485

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 $ $440,672 · Ask $559,000

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 sqft871 sqft
ARV$582,485
List− $559,000
Rehab− $83,413
Gross profit$-59,928

Contextual market baseline

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

Street locked · 95110 · CONDOS $560,000 · 871 sqft
Street locked · 95110 · CONDO $545,000 · 885 sqft
Street locked · 95110 · CONDOS $600,000 · 852 sqft

Net pro forma

Includes closing costs & 2.48-month carry

Buy closing (2%)$11,180
Holding carry$14,604
All-in capital$668,197
Sell costs (6%)− $34,949
Net proceeds$547,535
Net profit $-41,901
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,413

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: $83,413
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (871 sqft × $3.00) $2,613
Flooring — Hardwood Refinish (871 sqft × $4.50) $3,920
Contingency (15%) $10,880

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
2
Baths
2.0
Sqft
871
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