Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98101 | $650,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$650,000
$773/sqft
Bid $
$489,439
Max bid / MAO
Room
~$160,561 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,153
$99/sqft
ARV
$529,440

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 $ $489,439 · Ask $650,000

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 sqft841 sqft
ARV$529,440
List− $650,000
Rehab− $83,153
Gross profit$-203,713

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98101

Street locked · 98101 · CONDOS $715,000 · 861 sqft
Street locked · 98101 · CONDOS $465,000 · 820 sqft
Street locked · 98101 · CONDOS $465,000 · 820 sqft

Net pro forma

Includes closing costs & 3.84-month carry

Buy closing (2%)$13,000
Holding carry$25,807
All-in capital$771,960
Sell costs (6%)− $31,766
Net proceeds$497,674
Net profit $-78,555
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,153

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: $83,153
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (841 sqft × $3.00) $2,523
Flooring — Hardwood Refinish (841 sqft × $4.50) $3,784
Contingency (15%) $10,846

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
1
Baths
1.0
Sqft
841
Zip
98101

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 · 98101

Street locked · 98101

Seattle, WA 98101

Ask$599,000
Bid $$477,077
Room~$121,923 over max bid · 20% of ask
WALK Street locked · 98101

Street locked · 98101

Seattle, WA 98101

Ask$519,000
Bid $$402,181
Room~$116,819 over max bid · 23% of ask
WALK Street locked · 98101

Street locked · 98101

Seattle, WA 98101

Ask$329,000
Bid $$228,029
Room~$100,971 over max bid · 31% of ask
WALK Street locked · 98101

Street locked · 98101

Seattle, WA 98101

Ask$469,000
Bid $$358,443
Room~$110,557 over max bid · 24% of ask
WALK Street locked · 98101

Street locked · 98101

Seattle, WA 98101

Ask$593,600
Bid $$472,183
Room~$121,417 over max bid · 20% of ask
← Bid/Pass Tape