Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98144 | $780,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$780,000
$411/sqft
Bid $
$549,658
Max bid / MAO
Room
~$230,342 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$47,500
$25/sqft
ARV
$781,475

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 $ $549,658 · Ask $780,000

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 sqft1900 sqft
ARV$781,475
List− $780,000
Rehab− $47,500
Gross profit$-46,025

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98144

Street locked · 98144 · TOWNHOMES $752,500 · 1728 sqft
Street locked · 98144 · TOWNHOMES $840,000 · 2100 sqft
Street locked · 98144 · TOWNHOMES $724,950 · 1650 sqft

Net pro forma

Includes closing costs & 2.44-month carry

Buy closing (2%)$15,600
Holding carry$17,446
All-in capital$860,546
Sell costs (6%)− $46,888
Net proceeds$734,586
Net profit $-147,750
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: $47,500
Renovation Budget (estimated) $47,500

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
1900
Zip
98144

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 · 98144

Street locked · 98144

Seattle, WA 98144

Ask$499,000
Bid $$379,446
Room~$119,554 over max bid · 24% of ask
WALK Street locked · 98144

Street locked · 98144

Seattle, WA 98144

Ask$473,000
Bid $$355,628
Room~$117,372 over max bid · 25% of ask
WALK Street locked · 98144

Street locked · 98144

Seattle, WA 98144

Ask$509,000
Bid $$391,879
Room~$117,121 over max bid · 23% of ask
WALK Street locked · 98144

Street locked · 98144

Seattle, WA 98144

Ask$540,000
Bid $$421,859
Room~$118,141 over max bid · 22% of ask
WALK Street locked · 98144

Street locked · 98144

Seattle, WA 98144

Ask$422,500
Bid $$310,824
Room~$111,676 over max bid · 26% of ask
← Bid/Pass Tape