Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 99654 | $315,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$315,000
$253/sqft
Bid $
$209,465
Max bid / MAO
Room
~$105,535 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,638
$70/sqft
ARV
$280,144

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 $ $209,465 · Ask $315,000

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 sqft1245 sqft
ARV$280,144
List− $315,000
Rehab− $86,638
Gross profit$-121,494

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 99654

Street locked · 99654 · TOWNHOMES $255,000 · 1254 sqft
Street locked · 99654 · SINGLE_FAMILY $349,900 · 1295 sqft
Street locked · 99654 · SINGLE_FAMILY $325,000 · 1344 sqft

Net pro forma

Includes closing costs & 2.98-month carry

Buy closing (2%)$6,300
Holding carry$10,971
All-in capital$418,909
Sell costs (6%)− $16,809
Net proceeds$263,335
Net profit $-64,355
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,638

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: $86,638
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,245 sqft × $3.00) $3,735
Flooring — Hardwood Refinish (1,245 sqft × $4.50) $5,602
Contingency (15%) $11,301

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
2
Baths
2.0
Sqft
1245
Zip
99654

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 · 99654

Street locked · 99654

Wasilla, AK 99654

Ask$249,500
Bid $$150,200
Room~$99,300 over max bid · 40% of ask
WALK Street locked · 99654

Street locked · 99654

Wasilla, AK 99654

Ask$339,000
Bid $$232,276
Room~$106,724 over max bid · 31% of ask
WALK Street locked · 99654

Street locked · 99654

Wasilla, AK 99654

Ask$569,000
Bid $$439,965
Room~$129,035 over max bid · 23% of ask
WALK Street locked · 99654

Street locked · 99654

Wasilla, AK 99654

Ask$498,000
Bid $$375,349
Room~$122,651 over max bid · 25% of ask
WALK Street locked · 99654

Street locked · 99654

Wasilla, AK 99654

Ask$499,900
Bid $$374,842
Room~$125,058 over max bid · 25% of ask
← Bid/Pass Tape