Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92821 | $474,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$474,000
$785/sqft
Bid $
$363,488
Max bid / MAO
Room
~$110,512 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,110
$134/sqft
ARV
$267,447

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 $ $363,488 · Ask $474,000

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 sqft604 sqft
ARV$267,447
List− $474,000
Rehab− $81,110
Gross profit$-287,663

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92821

Street locked · 92821 · MOBILE $195,000 · 800 sqft
Street locked · 92821 · CONDOS $605,000 · 846 sqft
Street locked · 92821 · CONDOS $615,000 · 1162 sqft

Net pro forma

Includes closing costs & 6.33-month carry

Buy closing (2%)$9,480
Holding carry$32,210
All-in capital$596,800
Sell costs (6%)− $16,047
Net proceeds$251,401
Net profit $-46,201
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,110

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: $81,110
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (604 sqft × $3.00) $1,812
Flooring — Hardwood Refinish (604 sqft × $4.50) $2,718
Contingency (15%) $10,580

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
604
Zip
92821

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 · 92821

Street locked · 92821

Brea, CA 92821

Ask$559,900
Bid $$441,725
Room~$118,175 over max bid · 21% of ask
WALK Street locked · 92821

Street locked · 92821

Brea, CA 92821

Ask$599,000
Bid $$474,896
Room~$124,104 over max bid · 21% of ask
WALK Street locked · 92821

Street locked · 92821

Brea, CA 92821

Ask$625,000
Bid $$468,361
Room~$156,639 over max bid · 25% of ask
WALK Street locked · 92821

Street locked · 92821

Brea, CA 92821

Ask$650,000
Bid $$485,729
Room~$164,271 over max bid · 25% of ask
WALK Street locked · 92821

Street locked · 92821

Brea, CA 92821

Ask$799,900
Bid $$602,553
Room~$197,347 over max bid · 25% of ask
← Bid/Pass Tape