Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 97045 | $789,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$789,000
$368/sqft
Bid $
$585,014
Max bid / MAO
Room
~$203,986 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,392
$44/sqft
ARV
$549,893

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 $ $585,014 · Ask $789,000

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 sqft2144 sqft
ARV$549,893
List− $789,000
Rehab− $94,392
Gross profit$-333,499

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 97045

Street locked · 97045 · SINGLE_FAMILY $699,900 · 2118 sqft
Street locked · 97045 · SINGLE_FAMILY $640,000 · 2230 sqft
Street locked · 97045 · SINGLE_FAMILY $799,900 · 2031 sqft

Net pro forma

Includes closing costs & 4.29-month carry

Buy closing (2%)$15,780
Holding carry$34,739
All-in capital$933,911
Sell costs (6%)− $32,994
Net proceeds$516,900
Net profit $-107,323
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,392

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: $94,392
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,144 sqft × $3.00) $6,432
Flooring — Hardwood Refinish (2,144 sqft × $4.50) $9,648
Contingency (15%) $12,312

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
1/100
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
2144
Zip
97045

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

BID TARGET Street locked · 97045

Street locked · 97045

Oregon City, OR 97045

Ask$299,000
Bid $$230,440
Room~$68,560 over max bid · 23% of ask
WALK Street locked · 97045

Street locked · 97045

Oregon City, OR 97045

Ask$315,000
Bid $$212,382
Room~$102,618 over max bid · 33% of ask
WALK Street locked · 97045

Street locked · 97045

Oregon City, OR 97045

Ask$534,900
Bid $$410,293
Room~$124,607 over max bid · 23% of ask
WALK Street locked · 97045

Street locked · 97045

Oregon City, OR 97045

Ask$569,500
Bid $$442,512
Room~$126,988 over max bid · 22% of ask
WALK Street locked · 97045

Street locked · 97045

Oregon City, OR 97045

Ask$285,000
Bid $$184,344
Room~$100,656 over max bid · 35% of ask
← Bid/Pass Tape