Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98012 | $545,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$545,000
$433/sqft
Bid $
$344,814
Max bid / MAO
Room
~$200,186 over max bid · 37% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$31,475
$25/sqft
ARV
$492,393

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 $ $344,814 · Ask $545,000

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 sqft1259 sqft
ARV$492,393
List− $545,000
Rehab− $31,475
Gross profit$-84,082

Contextual market baseline

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

Street locked · 98012 · SINGLE_FAMILY $520,000 · 1272 sqft
Street locked · 98012 · SINGLE_FAMILY $775,000 · 1320 sqft
Street locked · 98012 · TOWNHOMES $635,000 · 1336 sqft

Net pro forma

Includes closing costs & 2.88-month carry

Buy closing (2%)$10,900
Holding carry$14,388
All-in capital$601,763
Sell costs (6%)− $29,544
Net proceeds$462,850
Net profit $-150,820
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: $31,475
Renovation Budget (estimated) $31,475

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
1
Baths
3.0
Sqft
1259
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