Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98012 | $380,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$380,000
$386/sqft
Bid $
$274,562
Max bid / MAO
Room
~$105,438 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$24,600
$25/sqft
ARV
$391,479

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 $ $274,562 · Ask $380,000

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 sqft984 sqft
ARV$391,479
List− $380,000
Rehab− $24,600
Gross profit$-13,121

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98012

Street locked · 98012 · SINGLE_FAMILY $760,000 · 1104 sqft
Street locked · 98012 · CONDOS $440,000 · 1164 sqft
Street locked · 98012 · CONDO $440,000 · 1164 sqft

Net pro forma

Includes closing costs & 3.33-month carry

Buy closing (2%)$7,600
Holding carry$11,600
All-in capital$423,800
Sell costs (6%)− $23,489
Net proceeds$367,991
Net profit $-63,580
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: $24,600
Renovation Budget (estimated) $24,600

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
2.0
Sqft
984
Zip
98012

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 · 98012

Street locked · 98012

Mill Creek, WA 98012

Ask$499,999
Bid $$381,665
Room~$118,334 over max bid · 24% of ask
WALK Street locked · 98012

Street locked · 98012

Bothell, WA 98012

Ask$505,000
Bid $$387,879
Room~$117,121 over max bid · 23% of ask
WALK Street locked · 98012

Street locked · 98012

Bothell, WA 98012

Ask$449,950
Bid $$333,569
Room~$116,381 over max bid · 26% of ask
WALK Street locked · 98012

Street locked · 98012

Bothell, WA 98012

Ask$369,000
Bid $$262,885
Room~$106,115 over max bid · 29% of ask
WALK Street locked · 98012

Street locked · 98012

Bothell, WA 98012

Ask$575,000
Bid $$448,253
Room~$126,747 over max bid · 22% of ask
← Bid/Pass Tape