Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98270 | $624,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$624,000
$387/sqft
Bid $
$463,688
Max bid / MAO
Room
~$160,312 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,804
$56/sqft
ARV
$493,097

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 $ $463,688 · Ask $624,000

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 sqft1612 sqft
ARV$493,097
List− $624,000
Rehab− $89,804
Gross profit$-220,707

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98270

Street locked · 98270 · SINGLE_FAMILY $599,000 · 1618 sqft
Street locked · 98270 · SINGLE_FAMILY $617,000 · 1642 sqft
Street locked · 98270 · SINGLE_FAMILY $630,000 · 1643 sqft

Net pro forma

Includes closing costs & 3.07-month carry

Buy closing (2%)$12,480
Holding carry$20,088
All-in capital$746,372
Sell costs (6%)− $29,586
Net proceeds$463,511
Net profit $-81,318
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,804

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: $89,804
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,612 sqft × $3.00) $4,836
Flooring — Hardwood Refinish (1,612 sqft × $4.50) $7,254
Contingency (15%) $11,714

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
3/100
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
1612
Zip
98270

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 · 98270

Street locked · 98270

Marysville, WA 98270

Ask$699,950
Bid $$560,087
Room~$139,863 over max bid · 20% of ask
WALK Street locked · 98270

Street locked · 98270

Marysville, WA 98270

Ask$595,000
Bid $$467,098
Room~$127,902 over max bid · 21% of ask
WALK Street locked · 98270

Street locked · 98270

Marysville, WA 98270

Ask$559,950
Bid $$430,926
Room~$129,024 over max bid · 23% of ask
WALK Street locked · 98270

Street locked · 98270

Marysville, WA 98270

Ask$684,990
Bid $$547,889
Room~$137,101 over max bid · 20% of ask
WALK Street locked · 98270

Street locked · 98270

Marysville, WA 98270

Ask$542,950
Bid $$419,711
Room~$123,239 over max bid · 23% of ask
← Bid/Pass Tape