Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 99201 | $1,150,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$1,150,000
$308/sqft
Bid $
$866,348
Max bid / MAO
Room
~$283,652 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$108,123
$29/sqft
ARV
$699,174

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 $ $866,348 · Ask $1,150,000

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 sqft3736 sqft
ARV$699,174
List− $1,150,000
Rehab− $108,123
Gross profit$-558,949

Contextual market baseline

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

Street locked · 99201 · SINGLE_FAMILY $500,000 · 3059 sqft
Street locked · 99201 · MULTI_FAMILY $250,000 · 3027 sqft
Street locked · 99201 · SINGLE_FAMILY $305,000 · 2925 sqft

Net pro forma

Includes closing costs & 3.12-month carry

Buy closing (2%)$23,000
Holding carry$35,982
All-in capital$1,317,105
Sell costs (6%)− $41,950
Net proceeds$657,223
Net profit $-144,491
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $108,123

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: $108,123
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,736 sqft × $3.00) $11,208
Flooring — Hardwood Refinish (3,736 sqft × $4.50) $16,812
Contingency (15%) $14,103

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
0/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
5
Baths
3.0
Sqft
3736
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