Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92336 | $627,990 Flip Analysis — FlipScout
Ask
$627,990
$341/sqft
Bid $
$496,958
Max bid / MAO
Room
~$131,032 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,770
$50/sqft
ARV
$572,548

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 $ $496,958 · Ask $627,990

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft1840 sqft
ARV$572,548
List− $627,990
Rehab− $91,770
Gross profit$-147,212

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92336

Street locked · 92336 · SINGLE_FAMILY $625,000 · 1916 sqft
Street locked · 92336 · CONDOS $545,000 · 1927 sqft
Street locked · 92336 · SINGLE_FAMILY $777,000 · 1737 sqft

Net pro forma

Includes closing costs & 4.51-month carry

Buy closing (2%)$12,560
Holding carry$29,756
All-in capital$762,076
Sell costs (6%)− $34,353
Net proceeds$538,195
Net profit $-45,080
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,770

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: $91,770
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,840 sqft × $3.00) $5,520
Flooring — Hardwood Refinish (1,840 sqft × $4.50) $8,280
Contingency (15%) $11,970

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
4
Baths
3.0
Sqft
1840
Zip
92336

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

← Bid/Pass Tape