Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98029 | $775,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$775,000
$662/sqft
Bid $
$408,565
Max bid / MAO
Room
~$366,435 over max bid · 47% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$29,275
$25/sqft
ARV
$573,124

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 $ $408,565 · Ask $775,000

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 sqft1171 sqft
ARV$573,124
List− $775,000
Rehab− $29,275
Gross profit$-231,151

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98029

Street locked · 98029 · CONDOS $430,000 · 1183 sqft
Street locked · 98029 · TOWNHOMES $598,000 · 1048 sqft
Street locked · 98029 · TOWNHOMES $635,000 · 1307 sqft

Net pro forma

Includes closing costs & 5.19-month carry

Buy closing (2%)$15,500
Holding carry$36,871
All-in capital$856,646
Sell costs (6%)− $34,387
Net proceeds$538,737
Net profit $-315,455
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: $29,275
Renovation Budget (estimated) $29,275

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
2.0
Sqft
1171
Zip
98029

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

Skip Street locked · 98029

Street locked · 98029

Issaquah, WA 98029

Ask$475,000
Bid $—
Room—
Skip Street locked · 98029

Street locked · 98029

Issaquah, WA 98029

Ask$749,000
Bid $—
Room—
Skip Street locked · 98029

Street locked · 98029

Issaquah, WA 98029

Ask$399,000
Bid $—
Room—
Skip Street locked · 98029

Street locked · 98029

Sammamish, WA 98029

Ask$745,000
Bid $—
Room—
Skip Street locked · 98029

Street locked · 98029

Issaquah, WA 98029

Ask$285,000
Bid $—
Room—
← Bid/Pass Tape