Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98270 | $782,600 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$782,600
$349/sqft
Bid $
$633,691
Max bid / MAO
Room
~$148,909 over max bid · 19% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,263
$42/sqft
ARV
$686,726

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 $ $633,691 · Ask $782,600

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 sqft2245 sqft
ARV$686,726
List− $782,600
Rehab− $95,263
Gross profit$-191,137

Contextual market baseline

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

Street locked · 98270 · SINGLE_FAMILY $740,766 · 2330 sqft
Street locked · 98270 · MULTI_FAMILY $775,000 · 2336 sqft
Street locked · 98270 · SINGLE_FAMILY $655,000 · 2388 sqft

Net pro forma

Includes closing costs & 4.72-month carry

Buy closing (2%)$15,652
Holding carry$37,982
All-in capital$931,497
Sell costs (6%)− $41,204
Net proceeds$645,522
Net profit $-41,781
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,263

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: $95,263
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,245 sqft × $3.00) $6,735
Flooring — Hardwood Refinish (2,245 sqft × $4.50) $10,102
Contingency (15%) $12,426

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
14/100
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
2245
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