Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98271 | $789,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$789,999
$336/sqft
Bid $
$463,893
Max bid / MAO
Room
~$326,106 over max bid · 41% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$58,750
$25/sqft
ARV
$683,518

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 $ $463,893 · Ask $789,999

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 sqft2350 sqft
ARV$683,518
List− $789,999
Rehab− $58,750
Gross profit$-165,231

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98271

Street locked · 98271 · SINGLE_FAMILY $699,950 · 2339 sqft
Street locked · 98271 · SINGLE_FAMILY $635,000 · 2390 sqft
Street locked · 98271 · SINGLE_FAMILY $1,000,000 · 2461 sqft

Net pro forma

Includes closing costs & 5.74-month carry

Buy closing (2%)$15,800
Holding carry$41,567
All-in capital$906,116
Sell costs (6%)− $41,011
Net proceeds$642,507
Net profit $-259,920
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $58,750
Renovation Budget (estimated) $58,750

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
40/100
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
2350
Zip
98271

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

Skip Street locked · 98271

Street locked · 98271

Marysville, WA 98271

Ask$749,950
Bid $—
Room—
Skip Street locked · 98271

Street locked · 98271

Marysville, WA 98271

Ask$550,970
Bid $—
Room—
Skip Street locked · 98271

Street locked · 98271

Marysville, WA 98271

Ask$744,950
Bid $—
Room—
Skip Street locked · 98271

Street locked · 98271

Marysville, WA 98271

Ask$716,992
Bid $—
Room—
Skip Street locked · 98271

Street locked · 98271

Marysville, WA 98271

Ask$612,908
Bid $—
Room—
← Bid/Pass Tape