Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98052 | $458,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$458,000
$474/sqft
Bid $
$389,636
Max bid / MAO
Room
~$68,364 over max bid · 15% of ask
vs max bid
Verdict
BID TARGET
Negotiate to $389,636
Rehab
$27,288
$28/sqft
ARV
$545,761

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 $ $389,636 · Ask $458,000

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 sqft966 sqft
ARV$545,761
List− $458,000
Rehab− $27,288
Gross profit$60,473

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98052

Street locked · 98052 · TOWNHOMES $529,950 · 1048 sqft
Street locked · 98052 · CONDOS $360,000 · 864 sqft
Street locked · 98052 · SINGLE_FAMILY $1,400,000 · 1090 sqft

Net pro forma

Includes closing costs & 2.82-month carry

Buy closing (2%)$9,160
Holding carry$11,839
All-in capital$506,287
Sell costs (6%)− $32,746
Net proceeds$513,015
Net profit $-6,192
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $27,288
Renovation Budget (estimated) $27,288

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
40/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
1.0
Sqft
966
Zip
98052

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 · 98052

Street locked · 98052

Redmond, WA 98052

Ask$499,950
Bid $$385,510
Room~$114,440 over max bid · 23% of ask
WALK Street locked · 98052

Street locked · 98052

Redmond, WA 98052

Ask$499,000
Bid $$381,704
Room~$117,296 over max bid · 24% of ask
WALK Street locked · 98052

Street locked · 98052

Redmond, WA 98052

Ask$510,000
Bid $$393,279
Room~$116,721 over max bid · 23% of ask
WALK Street locked · 98052

Street locked · 98052

Redmond, WA 98052

Ask$479,000
Bid $$364,407
Room~$114,593 over max bid · 24% of ask
WALK Street locked · 98052

Street locked · 98052

Redmond, WA 98052

Ask$399,000
Bid $$291,194
Room~$107,806 over max bid · 27% of ask
← Bid/Pass Tape