Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 97301 | $457,995 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$457,995
$280/sqft
Bid $
$339,795
Max bid / MAO
Room
~$118,200 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,019
$55/sqft
ARV
$384,292

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 $ $339,795 · Ask $457,995

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 sqft1637 sqft
ARV$384,292
List− $457,995
Rehab− $90,019
Gross profit$-163,722

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 97301

Street locked · 97301 · SINGLE_FAMILY $450,000 · 1637 sqft
Street locked · 97301 · SINGLE_FAMILY $440,000 · 1618 sqft
Street locked · 97301 · SINGLE_FAMILY $360,000 · 1568 sqft

Net pro forma

Includes closing costs & 2.7-month carry

Buy closing (2%)$9,160
Holding carry$13,563
All-in capital$570,737
Sell costs (6%)− $23,058
Net proceeds$361,234
Net profit $-56,614
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,019

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: $90,019
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,637 sqft × $3.00) $4,911
Flooring — Hardwood Refinish (1,637 sqft × $4.50) $7,366
Contingency (15%) $11,742

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
15/100
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
1637
Zip
97301

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 · 97301

Street locked · 97301

Salem, OR 97301

Ask$380,000
Bid $$270,697
Room~$109,303 over max bid · 29% of ask
WALK Street locked · 97301

Street locked · 97301

Salem, OR 97301

Ask$395,000
Bid $$281,021
Room~$113,979 over max bid · 29% of ask
WALK Street locked · 97301

Street locked · 97301

Salem, OR 97301

Ask$389,900
Bid $$275,138
Room~$114,762 over max bid · 29% of ask
WALK Street locked · 97301

Street locked · 97301

Salem, OR 97301

Ask$389,900
Bid $$277,074
Room~$112,826 over max bid · 29% of ask
WALK Street locked · 97301

Street locked · 97301

Salem, OR 97301

Ask$444,995
Bid $$327,704
Room~$117,291 over max bid · 26% of ask
← Bid/Pass Tape