Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 91205 | $785,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$785,000
$598/sqft
Bid $
$581,512
Max bid / MAO
Room
~$203,488 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,216
$66/sqft
ARV
$726,982

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 $ $581,512 · Ask $785,000

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 sqft1312 sqft
ARV$726,982
List− $785,000
Rehab− $87,216
Gross profit$-145,234

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 91205

Street locked · 91205 · TOWNHOMES $807,000 · 1312 sqft
Street locked · 91205 · CONDOS $710,000 · 1295 sqft
Street locked · 91205 · TOWNHOMES $700,000 · 1338 sqft

Net pro forma

Includes closing costs & 4.17-month carry

Buy closing (2%)$15,700
Holding carry$33,340
All-in capital$921,256
Sell costs (6%)− $43,619
Net proceeds$683,364
Net profit $-108,458
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,216

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: $87,216
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,312 sqft × $3.00) $3,936
Flooring — Hardwood Refinish (1,312 sqft × $4.50) $5,904
Contingency (15%) $11,376

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
0/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
3.0
Sqft
1312
Zip
91205

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 · 91205

Street locked · 91205

Glendale, CA 91205

Ask$499,000
Bid $$384,774
Room~$114,226 over max bid · 23% of ask
WALK Street locked · 91205

Street locked · 91205

Glendale, CA 91205

Ask$399,000
Bid $$291,946
Room~$107,054 over max bid · 27% of ask
WALK Street locked · 91205

Street locked · 91205

Glendale, CA 91205

Ask$412,500
Bid $$305,045
Room~$107,455 over max bid · 26% of ask
WALK Street locked · 91205

Street locked · 91205

Glendale, CA 91205

Ask$600,000
Bid $$453,302
Room~$146,698 over max bid · 24% of ask
WALK Street locked · 91205

Street locked · 91205

Glendale, CA 91205

Ask$618,000
Bid $$461,900
Room~$156,100 over max bid · 25% of ask
← Bid/Pass Tape