Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98270 | $629,950 Flip Analysis — FlipScout
Ask
$629,950
$340/sqft
Bid $
$464,548
Max bid / MAO
Room
~$165,402 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,891
$50/sqft
ARV
$567,122

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 $ $464,548 · Ask $629,950

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 sqft1854 sqft
ARV$567,122
List− $629,950
Rehab− $91,891
Gross profit$-154,719

Contextual market baseline

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

Street locked · 98270 · SINGLE_FAMILY $600,000 · 1856 sqft
Street locked · 98270 · SINGLE_FAMILY $775,200 · 1840 sqft
Street locked · 98270 · SINGLE_FAMILY $780,000 · 1812 sqft

Net pro forma

Includes closing costs & 4.62-month carry

Buy closing (2%)$12,599
Holding carry$30,570
All-in capital$765,010
Sell costs (6%)− $34,027
Net proceeds$533,095
Net profit $-86,198
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,891

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: $91,891
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,854 sqft × $3.00) $5,562
Flooring — Hardwood Refinish (1,854 sqft × $4.50) $8,343
Contingency (15%) $11,986

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
3.0
Sqft
1854
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