Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 99654 | $595,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$595,000
$204/sqft
Bid $
$456,993
Max bid / MAO
Room
~$138,007 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$101,085
$35/sqft
ARV
$661,311

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 $ $456,993 · Ask $595,000

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 sqft2920 sqft
ARV$661,311
List− $595,000
Rehab− $101,085
Gross profit$-34,774

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 99654

Street locked · 99654 · SINGLE_FAMILY $624,900 · 2936 sqft
Street locked · 99654 · SINGLE_FAMILY $899,000 · 2651 sqft
Street locked · 99654 · SINGLE_FAMILY $640,000 · 2625 sqft

Net pro forma

Includes closing costs & 4.83-month carry

Buy closing (2%)$11,900
Holding carry$30,819
All-in capital$738,804
Sell costs (6%)− $39,679
Net proceeds$621,632
Net profit $-57,244
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $101,085

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: $101,085
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,920 sqft × $3.00) $8,760
Flooring — Hardwood Refinish (2,920 sqft × $4.50) $13,140
Contingency (15%) $13,185

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
3
Baths
4.0
Sqft
2920
Zip
99654

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 · 99654

Street locked · 99654

Wasilla, AK 99654

Ask$249,500
Bid $$150,200
Room~$99,300 over max bid · 40% of ask
WALK Street locked · 99654

Street locked · 99654

Wasilla, AK 99654

Ask$339,000
Bid $$232,276
Room~$106,724 over max bid · 31% of ask
WALK Street locked · 99654

Street locked · 99654

Wasilla, AK 99654

Ask$569,000
Bid $$439,965
Room~$129,035 over max bid · 23% of ask
WALK Street locked · 99654

Street locked · 99654

Wasilla, AK 99654

Ask$498,000
Bid $$375,349
Room~$122,651 over max bid · 25% of ask
WALK Street locked · 99654

Street locked · 99654

Wasilla, AK 99654

Ask$499,900
Bid $$374,842
Room~$125,058 over max bid · 25% of ask
← Bid/Pass Tape