Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98103 | $449,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$449,900
$657/sqft
Bid $
$340,279
Max bid / MAO
Room
~$109,621 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,808
$119/sqft
ARV
$353,038

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 $ $340,279 · Ask $449,900

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 sqft685 sqft
ARV$353,038
List− $449,900
Rehab− $81,808
Gross profit$-178,670

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98103

Street locked · 98103 · CONDOS $450,000 · 632 sqft
Street locked · 98103 · CONDOS $550,000 · 844 sqft
Street locked · 98103 · COOP $310,000 · 500 sqft

Net pro forma

Includes closing costs & 2.56-month carry

Buy closing (2%)$8,998
Holding carry$12,477
All-in capital$553,183
Sell costs (6%)− $21,182
Net proceeds$331,856
Net profit $-48,808
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,808

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: $81,808
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (685 sqft × $3.00) $2,055
Flooring — Hardwood Refinish (685 sqft × $4.50) $3,082
Contingency (15%) $10,671

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
15/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
1.0
Sqft
685
Zip
98103

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 · 98103

Street locked · 98103

Seattle, WA 98103

Ask$489,000
Bid $$374,278
Room~$114,722 over max bid · 23% of ask
WALK Street locked · 98103

Street locked · 98103

Seattle, WA 98103

Ask$425,000
Bid $$316,965
Room~$108,035 over max bid · 25% of ask
WALK Street locked · 98103

Street locked · 98103

Seattle, WA 98103

Ask$339,500
Bid $$237,394
Room~$102,106 over max bid · 30% of ask
WALK Street locked · 98103

Street locked · 98103

Seattle, WA 98103

Ask$584,076
Bid $$458,899
Room~$125,177 over max bid · 21% of ask
WALK Street locked · 98103

Street locked · 98103

Seattle, WA 98103

Ask$615,000
Bid $$459,286
Room~$155,714 over max bid · 25% of ask
← Bid/Pass Tape