Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 99201 | $229,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$229,000
$301/sqft
Bid $
$133,189
Max bid / MAO
Room
~$95,811 over max bid · 42% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,455
$108/sqft
ARV
$138,180

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 $ $133,189 · Ask $229,000

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 sqft760 sqft
ARV$138,180
List− $229,000
Rehab− $82,455
Gross profit$-173,275

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 99201

Street locked · 99201 · MOBILE $95,000 · 924 sqft
Street locked · 99201 · CONDOS $329,900 · 1210 sqft
Street locked · 99201 · CONDOS $335,000 · 1240 sqft

Net pro forma

Includes closing costs & 2.71-month carry

Buy closing (2%)$4,580
Holding carry$7,737
All-in capital$323,772
Sell costs (6%)− $8,291
Net proceeds$129,890
Net profit $-66,801
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,455

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: $82,455
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (760 sqft × $3.00) $2,280
Flooring — Hardwood Refinish (760 sqft × $4.50) $3,420
Contingency (15%) $10,755

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
1
Baths
1.0
Sqft
760
Zip
99201

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 · 99201

Street locked · 99201

Spokane, WA 99201

Ask$290,000
Bid $$171,766
Room~$118,234 over max bid · 41% of ask
WALK Street locked · 99201

Street locked · 99201

Spokane, WA 99201

Ask$485,000
Bid $$366,151
Room~$118,849 over max bid · 25% of ask
WALK Street locked · 99201

Street locked · 99201

Spokane, WA 99201

Ask$150,000
Bid $$56,970
Room~$93,030 over max bid · 62% of ask
WALK Street locked · 99201

Street locked · 99201

Spokane, WA 99201

Ask$160,000
Bid $$69,934
Room~$90,066 over max bid · 56% of ask
WALK Street locked · 99201

Street locked · 99201

Spokane, WA 99201

Ask$130,000
Bid $$37,380
Room~$92,620 over max bid · 71% of ask
← Bid/Pass Tape