Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 90250 | $629,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$629,000
$664/sqft
Bid $
$474,246
Max bid / MAO
Room
~$154,754 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,076
$89/sqft
ARV
$582,765

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 $ $474,246 · Ask $629,000

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 sqft948 sqft
ARV$582,765
List− $629,000
Rehab− $84,076
Gross profit$-130,311

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 90250

Street locked · 90250 · SINGLE_FAMILY $590,000 · 948 sqft
Street locked · 90250 · CONDO $825,000 · 1000 sqft
Street locked · 90250 · SINGLE_FAMILY $800,000 · 856 sqft

Net pro forma

Includes closing costs & 2.87-month carry

Buy closing (2%)$12,580
Holding carry$18,760
All-in capital$744,416
Sell costs (6%)− $34,966
Net proceeds$547,799
Net profit $-74,713
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,076

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: $84,076
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (948 sqft × $3.00) $2,844
Flooring — Hardwood Refinish (948 sqft × $4.50) $4,266
Contingency (15%) $10,966

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
4/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
1.0
Sqft
948
Zip
90250

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 · 90250

Street locked · 90250

Hawthorne, CA 90250

Ask$665,000
Bid $$492,296
Room~$172,704 over max bid · 26% of ask
WALK Street locked · 90250

Street locked · 90250

Hawthorne, CA 90250

Ask$729,000
Bid $$545,966
Room~$183,034 over max bid · 25% of ask
WALK Street locked · 90250

Street locked · 90250

Hawthorne, CA 90250

Ask$685,000
Bid $$506,600
Room~$178,400 over max bid · 26% of ask
WALK Street locked · 90250

Street locked · 90250

Hawthorne, CA 90250

Ask$749,000
Bid $$554,878
Room~$194,122 over max bid · 26% of ask
WALK Street locked · 90250

Street locked · 90250

Hawthorne, CA 90250

Ask$799,900
Bid $$592,416
Room~$207,484 over max bid · 26% of ask
← Bid/Pass Tape