Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98023 | $545,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$545,000
$568/sqft
Bid $
$426,836
Max bid / MAO
Room
~$118,164 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,180
$88/sqft
ARV
$265,868

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 $ $426,836 · Ask $545,000

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 sqft960 sqft
ARV$265,868
List− $545,000
Rehab− $84,180
Gross profit$-363,312

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98023

Street locked · 98023 · SINGLE_FAMILY $449,000 · 970 sqft
Street locked · 98023 · CONDOS $310,000 · 1193 sqft
Street locked · 98023 · TOWNHOMES $340,000 · 1202 sqft

Net pro forma

Includes closing costs & 3.6-month carry

Buy closing (2%)$10,900
Holding carry$20,763
All-in capital$660,843
Sell costs (6%)− $15,952
Net proceeds$249,916
Net profit $-43,787
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,180

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: $84,180
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (960 sqft × $3.00) $2,880
Flooring — Hardwood Refinish (960 sqft × $4.50) $4,320
Contingency (15%) $10,980

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
1.0
Sqft
960
Zip
98023

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 · 98023

Street locked · 98023

Federal Way, WA 98023

Ask$524,500
Bid $$393,724
Room~$130,776 over max bid · 25% of ask
WALK Street locked · 98023

Street locked · 98023

Federal Way, WA 98023

Ask$725,000
Bid $$581,537
Room~$143,463 over max bid · 20% of ask
WALK Street locked · 98023

Street locked · 98023

Federal Way, WA 98023

Ask$625,000
Bid $$490,274
Room~$134,726 over max bid · 22% of ask
WALK Street locked · 98023

Street locked · 98023

Federal Way, WA 98023

Ask$679,000
Bid $$539,661
Room~$139,339 over max bid · 21% of ask
WALK Street locked · 98023

Street locked · 98023

Federal Way, WA 98023

Ask$599,000
Bid $$468,003
Room~$130,997 over max bid · 22% of ask
← Bid/Pass Tape