Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 92704 | $434,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$434,000
$699/sqft
Bid $
$325,960
Max bid / MAO
Room
~$108,040 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,256
$131/sqft
ARV
$327,628

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 $ $325,960 · Ask $434,000

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 sqft621 sqft
ARV$327,628
List− $434,000
Rehab− $81,256
Gross profit$-187,628

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 92704

Street locked · 92704 · CONDOS $425,000 · 621 sqft
Street locked · 92704 · CONDOS $505,000 · 729 sqft
Street locked · 92704 · CONDOS $456,000 · 798 sqft

Net pro forma

Includes closing costs & 2.81-month carry

Buy closing (2%)$8,680
Holding carry$13,272
All-in capital$537,208
Sell costs (6%)− $19,658
Net proceeds$307,970
Net profit $-49,488
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,256

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: $81,256
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (621 sqft × $3.00) $1,863
Flooring — Hardwood Refinish (621 sqft × $4.50) $2,794
Contingency (15%) $10,599

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
621
Zip
92704

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 · 92704

Street locked · 92704

Santa Ana, CA 92704

Ask$405,000
Bid $$298,856
Room~$106,144 over max bid · 26% of ask
WALK Street locked · 92704

Street locked · 92704

Santa Ana, CA 92704

Ask$395,000
Bid $$289,510
Room~$105,490 over max bid · 27% of ask
WALK Street locked · 92704

Street locked · 92704

Santa Ana, CA 92704

Ask$385,000
Bid $$280,172
Room~$104,828 over max bid · 27% of ask
WALK Street locked · 92704

Street locked · 92704

Santa Ana, CA 92704

Ask$425,000
Bid $$315,375
Room~$109,625 over max bid · 26% of ask
WALK Street locked · 92704

Street locked · 92704

Santa Ana, CA 92704

Ask$439,999
Bid $$330,070
Room~$109,929 over max bid · 25% of ask
← Bid/Pass Tape