Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98023 | $767,997 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$767,997
$278/sqft
Bid $
$619,972
Max bid / MAO
Room
~$148,025 over max bid · 19% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,766
$36/sqft
ARV
$771,419

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 $ $619,972 · Ask $767,997

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 sqft2767 sqft
ARV$771,419
List− $767,997
Rehab− $99,766
Gross profit$-96,344

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98023

Street locked · 98023 · SINGLE_FAMILY $525,000 · 2670 sqft
Street locked · 98023 · SINGLE_FAMILY $779,000 · 2670 sqft
Street locked · 98023 · SINGLE_FAMILY $550,000 · 2610 sqft

Net pro forma

Includes closing costs & 2.6-month carry

Buy closing (2%)$15,360
Holding carry$20,682
All-in capital$903,805
Sell costs (6%)− $46,285
Net proceeds$725,134
Net profit $-42,318
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,766

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: $99,766
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,767 sqft × $3.00) $8,301
Flooring — Hardwood Refinish (2,767 sqft × $4.50) $12,452
Contingency (15%) $13,013

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
4
Baths
3.0
Sqft
2767
Zip
98023

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 · 98023

Street locked · 98023

Federal Way, WA 98023

Ask$524,500
Bid $$393,724
Room~$130,776 over max bid · 25% of ask
WALK Street locked · 98023

Street locked · 98023

Federal Way, WA 98023

Ask$725,000
Bid $$581,537
Room~$143,463 over max bid · 20% of ask
WALK Street locked · 98023

Street locked · 98023

Federal Way, WA 98023

Ask$625,000
Bid $$490,274
Room~$134,726 over max bid · 22% of ask
WALK Street locked · 98023

Street locked · 98023

Federal Way, WA 98023

Ask$679,000
Bid $$539,661
Room~$139,339 over max bid · 21% of ask
WALK Street locked · 98023

Street locked · 98023

Federal Way, WA 98023

Ask$599,000
Bid $$468,003
Room~$130,997 over max bid · 22% of ask
← Bid/Pass Tape