Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98003 | $275,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$275,000
$258/sqft
Bid $
$205,668
Max bid / MAO
Room
~$69,332 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$26,625
$25/sqft
ARV
$303,782

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 $ $205,668 · Ask $275,000

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 sqft1065 sqft
ARV$303,782
List− $275,000
Rehab− $26,625
Gross profit$2,157

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98003

Street locked · 98003 · CONDOS $334,500 · 1043 sqft
Street locked · 98003 · CONDOS $339,000 · 1101 sqft
Street locked · 98003 · CONDO $325,000 · 1011 sqft

Net pro forma

Includes closing costs & 3.48-month carry

Buy closing (2%)$5,500
Holding carry$8,772
All-in capital$315,898
Sell costs (6%)− $18,227
Net proceeds$285,555
Net profit $-36,245
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $26,625
Renovation Budget (estimated) $26,625

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
40/100
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
1065
Zip
98003

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 · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$700,000
Bid $$560,285
Room~$139,715 over max bid · 20% of ask
WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$525,000
Bid $$406,994
Room~$118,006 over max bid · 22% of ask
WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$549,950
Bid $$430,278
Room~$119,672 over max bid · 22% of ask
WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$200,000
Bid $$106,862
Room~$93,138 over max bid · 47% of ask
WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$260,000
Bid $$162,026
Room~$97,974 over max bid · 38% of ask
← Bid/Pass Tape