Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98103 | $465,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$465,000
$736/sqft
Bid $
$230,933
Max bid / MAO
Room
~$234,067 over max bid · 50% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$16,173
$26/sqft
ARV
$323,466

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 $ $230,933 · Ask $465,000

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 sqft632 sqft
ARV$323,466
List− $465,000
Rehab− $16,173
Gross profit$-157,707

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98103

Street locked · 98103 · CONDOS $450,000 · 632 sqft
Street locked · 98103 · COOP $310,000 · 500 sqft
Street locked · 98103 · CONDOS $550,000 · 844 sqft

Net pro forma

Includes closing costs & 2.56-month carry

Buy closing (2%)$9,300
Holding carry$10,912
All-in capital$501,385
Sell costs (6%)− $19,408
Net proceeds$304,058
Net profit $-206,618
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: $16,173
Renovation Budget (estimated) $16,173

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
632
Zip
98103

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 · 98103

Street locked · 98103

Seattle, WA 98103

Ask$489,000
Bid $$374,278
Room~$114,722 over max bid · 23% of ask
WALK Street locked · 98103

Street locked · 98103

Seattle, WA 98103

Ask$449,900
Bid $$340,279
Room~$109,621 over max bid · 24% of ask
WALK Street locked · 98103

Street locked · 98103

Seattle, WA 98103

Ask$425,000
Bid $$316,965
Room~$108,035 over max bid · 25% of ask
WALK Street locked · 98103

Street locked · 98103

Seattle, WA 98103

Ask$339,500
Bid $$237,394
Room~$102,106 over max bid · 30% of ask
WALK Street locked · 98103

Street locked · 98103

Seattle, WA 98103

Ask$584,076
Bid $$458,899
Room~$125,177 over max bid · 21% of ask
← Bid/Pass Tape