Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98023 | $579,950 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$579,950
$287/sqft
Bid $
$450,538
Max bid / MAO
Room
~$129,412 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,322
$46/sqft
ARV
$563,161

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 $ $450,538 · Ask $579,950

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 sqft2020 sqft
ARV$563,161
List− $579,950
Rehab− $93,322
Gross profit$-110,111

Contextual market baseline

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

Street locked · 98023 · SINGLE_FAMILY $576,950 · 2020 sqft
Street locked · 98023 · SINGLE_FAMILY $650,000 · 2004 sqft
Street locked · 98023 · SINGLE_FAMILY $599,000 · 2060 sqft

Net pro forma

Includes closing costs & 2.92-month carry

Buy closing (2%)$11,599
Holding carry$18,021
All-in capital$702,892
Sell costs (6%)− $33,790
Net proceeds$529,371
Net profit $-50,444
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,322

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: $93,322
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,020 sqft × $3.00) $6,060
Flooring — Hardwood Refinish (2,020 sqft × $4.50) $9,090
Contingency (15%) $12,172

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
2.0
Sqft
2020
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