Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98004 | $454,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$454,000
$472/sqft
Bid $
$552,634
Max bid / MAO
Room
~$98,634 under max bid · 22% of ask
vs max bid
Verdict
CLEARS
Clears at $454,000
Rehab
$38,704
$40/sqft
ARV
$774,072

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 $ $552,634 · Ask $454,000

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 sqft962 sqft
ARV$774,072
List− $454,000
Rehab− $38,704
Gross profit$281,368

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98004

Street locked · 98004 · CONDOS $410,000 · 962 sqft
Street locked · 98004 · CONDOS $685,000 · 1065 sqft
Street locked · 98004 · CONDOS $374,950 · 852 sqft

Net pro forma

Includes closing costs & 3.61-month carry

Buy closing (2%)$9,080
Holding carry$15,024
All-in capital$516,807
Sell costs (6%)− $46,444
Net proceeds$727,627
Net profit $196,312
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: $38,704
Renovation Budget (estimated) $38,704

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
962
Zip
98004

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 · 98004

Street locked · 98004

Bellevue, WA 98004

Ask$499,900
Bid $$387,230
Room~$112,670 over max bid · 23% of ask
Skip Street locked · 98004

Street locked · 98004

Bellevue, WA 98004

Ask$399,950
Bid $—
Room—
Skip Street locked · 98004

Street locked · 98004

Bellevue, WA 98004

Ask$625,000
Bid $—
Room—
Skip Street locked · 98004

Street locked · 98004

Bellevue, WA 98004

Ask$659,000
Bid $—
Room—
Skip Street locked · 98004

Street locked · 98004

Bellevue, WA 98004

Ask$675,000
Bid $—
Room—
← Bid/Pass Tape