Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98038 | $514,950 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$514,950
$292/sqft
Bid $
$380,785
Max bid / MAO
Room
~$134,165 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$44,075
$25/sqft
ARV
$555,731

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 $ $380,785 · Ask $514,950

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 sqft1763 sqft
ARV$555,731
List− $514,950
Rehab− $44,075
Gross profit$-3,294

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98038

Street locked · 98038 · SINGLE_FAMILY $686,000 · 1850 sqft
Street locked · 98038 · SINGLE_FAMILY $715,000 · 1654 sqft
Street locked · 98038 · SINGLE_FAMILY $780,000 · 1900 sqft

Net pro forma

Includes closing costs & 2.37-month carry

Buy closing (2%)$10,299
Holding carry$11,187
All-in capital$580,511
Sell costs (6%)− $33,344
Net proceeds$522,387
Net profit $-73,993
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: $44,075
Renovation Budget (estimated) $44,075

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
3
Baths
2.0
Sqft
1763
Zip
98038

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 · 98038

Street locked · 98038

Maple Valley, WA 98038

Ask$585,000
Bid $$457,117
Room~$127,883 over max bid · 22% of ask
WALK Street locked · 98038

Street locked · 98038

Maple Valley, WA 98038

Ask$529,995
Bid $$409,937
Room~$120,058 over max bid · 23% of ask
WALK Street locked · 98038

Street locked · 98038

Maple Valley, WA 98038

Ask$500,000
Bid $$380,043
Room~$119,957 over max bid · 24% of ask
WALK Street locked · 98038

Street locked · 98038

Maple Valley, WA 98038

Ask$515,000
Bid $$396,937
Room~$118,063 over max bid · 23% of ask
WALK Street locked · 98038

Street locked · 98038

Maple Valley, WA 98038

Ask$699,000
Bid $$554,531
Room~$144,469 over max bid · 21% of ask
← Bid/Pass Tape