Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98270 | $684,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$684,990
$318/sqft
Bid $
$511,981
Max bid / MAO
Room
~$173,009 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,478
$44/sqft
ARV
$666,108

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 $ $511,981 · Ask $684,990

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.

Go Pro $15/mo MAO calculator
Flip math

Value-add ARV

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

Implied ARV $/sqft
Subject sqft2154 sqft
ARV$666,108
List− $684,990
Rehab− $94,478
Gross profit$-113,360

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98270

Street locked · 98270 · SINGLE_FAMILY $830,990 · 2080 sqft
Street locked · 98270 · SINGLE_FAMILY $660,000 · 2066 sqft
Street locked · 98270 · SINGLE_FAMILY $655,000 · 2018 sqft

Net pro forma

Includes closing costs & 3.33-month carry

Buy closing (2%)$13,700
Holding carry$23,793
All-in capital$816,961
Sell costs (6%)− $39,966
Net proceeds$626,142
Net profit $-86,316
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $94,478

Renovation budget

Total: $94,478
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,154 sqft × $3.00) $6,462
Flooring — Hardwood Refinish (2,154 sqft × $4.50) $9,693
Contingency (15%) $12,323

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
3/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
2154
Zip
98270

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 98270

Street locked · 98270

Marysville, WA 98270

Ask$699,950
Bid $$560,087
Room~$139,863 over max bid · 20% of ask
WALK Street locked · 98270

Street locked · 98270

Marysville, WA 98270

Ask$595,000
Bid $$467,098
Room~$127,902 over max bid · 21% of ask
WALK Street locked · 98270

Street locked · 98270

Marysville, WA 98270

Ask$559,950
Bid $$430,926
Room~$129,024 over max bid · 23% of ask
WALK Street locked · 98270

Street locked · 98270

Marysville, WA 98270

Ask$684,990
Bid $$547,889
Room~$137,101 over max bid · 20% of ask
WALK Street locked · 98270

Street locked · 98270

Marysville, WA 98270

Ask$542,950
Bid $$419,711
Room~$123,239 over max bid · 23% of ask
← Bid/Pass Tape