Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98133 | $593,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$593,000
$545/sqft
Bid $
$443,611
Max bid / MAO
Room
~$149,389 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,284
$78/sqft
ARV
$450,505

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 $ $443,611 · Ask $593,000

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 sqft1088 sqft
ARV$450,505
List− $593,000
Rehab− $85,284
Gross profit$-227,779

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98133

Street locked · 98133 · CONDOS $435,000 · 1098 sqft
Street locked · 98133 · TOWNHOMES $509,000 · 1053 sqft
Street locked · 98133 · SINGLE_FAMILY $629,950 · 1030 sqft

Net pro forma

Includes closing costs & 2.99-month carry

Buy closing (2%)$11,860
Holding carry$18,591
All-in capital$708,735
Sell costs (6%)− $27,030
Net proceeds$423,475
Net profit $-73,720
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,284

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: $85,284
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,088 sqft × $3.00) $3,264
Flooring — Hardwood Refinish (1,088 sqft × $4.50) $4,896
Contingency (15%) $11,124

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
4/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
1088
Zip
98133

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 · 98133

Street locked · 98133

Shoreline, WA 98133

Ask$579,000
Bid $$454,190
Room~$124,810 over max bid · 22% of ask
WALK Street locked · 98133

Street locked · 98133

Seattle, WA 98133

Ask$509,000
Bid $$392,403
Room~$116,597 over max bid · 23% of ask
WALK Street locked · 98133

Street locked · 98133

Seattle, WA 98133

Ask$318,000
Bid $$214,543
Room~$103,457 over max bid · 33% of ask
WALK Street locked · 98133

Street locked · 98133

Seattle, WA 98133

Ask$519,999
Bid $$404,230
Room~$115,769 over max bid · 22% of ask
WALK Street locked · 98133

Street locked · 98133

Seattle, WA 98133

Ask$474,900
Bid $$360,913
Room~$113,987 over max bid · 24% of ask
← Bid/Pass Tape