Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98661 | $545,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$545,000
$251/sqft
Bid $
$439,601
Max bid / MAO
Room
~$105,399 over max bid · 19% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$54,325
$25/sqft
ARV
$645,992

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 $ $439,601 · Ask $545,000

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 sqft2173 sqft
ARV$645,992
List− $545,000
Rehab− $54,325
Gross profit$46,667

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98661

Street locked · 98661 · CONDOS $1,850,000 · 2101 sqft
Street locked · 98661 · SINGLE_FAMILY $470,000 · 1933 sqft
Street locked · 98661 · SINGLE_FAMILY $560,155 · 1929 sqft

Net pro forma

Includes closing costs & 4.7-month carry

Buy closing (2%)$10,900
Holding carry$23,480
All-in capital$633,705
Sell costs (6%)− $38,760
Net proceeds$607,233
Net profit $-32,998
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: $54,325
Renovation Budget (estimated) $54,325

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
2173
Zip
98661

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 · 98661

Street locked · 98661

Vancouver, WA 98661

Ask$599,900
Bid $$468,007
Room~$131,893 over max bid · 22% of ask
WALK Street locked · 98661

Street locked · 98661

Vancouver, WA 98661

Ask$546,995
Bid $$421,437
Room~$125,558 over max bid · 23% of ask
WALK Street locked · 98661

Street locked · 98661

Vancouver, WA 98661

Ask$629,900
Bid $$494,194
Room~$135,706 over max bid · 22% of ask
WALK Street locked · 98661

Street locked · 98661

Vancouver, WA 98661

Ask$679,900
Bid $$539,115
Room~$140,785 over max bid · 21% of ask
WALK Street locked · 98661

Street locked · 98661

Vancouver, WA 98661

Ask$569,900
Bid $$445,651
Room~$124,249 over max bid · 22% of ask
← Bid/Pass Tape