Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98362 | $599,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$599,900
$298/sqft
Bid $
$469,217
Max bid / MAO
Room
~$130,683 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,288
$46/sqft
ARV
$529,182

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 $ $469,217 · Ask $599,900

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 sqft2016 sqft
ARV$529,182
List− $599,900
Rehab− $93,288
Gross profit$-164,006

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98362

Street locked · 98362 · SINGLE_FAMILY $709,000 · 1896 sqft
Street locked · 98362 · MOBILE $400,000 · 2142 sqft
Street locked · 98362 · SINGLE_FAMILY $438,000 · 1884 sqft

Net pro forma

Includes closing costs & 4.57-month carry

Buy closing (2%)$11,998
Holding carry$29,039
All-in capital$734,225
Sell costs (6%)− $31,751
Net proceeds$497,431
Net profit $-48,844
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,288

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: $93,288
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,016 sqft × $3.00) $6,048
Flooring — Hardwood Refinish (2,016 sqft × $4.50) $9,072
Contingency (15%) $12,168

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
3
Baths
2.0
Sqft
2016
Zip
98362

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 · 98362

Street locked · 98362

Port Angeles, WA 98362

Ask$400,000
Bid $$288,475
Room~$111,525 over max bid · 28% of ask
WALK Street locked · 98362

Street locked · 98362

Port Angeles, WA 98362

Ask$324,950
Bid $$223,372
Room~$101,578 over max bid · 31% of ask
WALK Street locked · 98362

Street locked · 98362

Port Angeles, WA 98362

Ask$550,000
Bid $$422,190
Room~$127,810 over max bid · 23% of ask
WALK Street locked · 98362

Street locked · 98362

Port Angeles, WA 98362

Ask$399,000
Bid $$288,572
Room~$110,428 over max bid · 28% of ask
WALK Street locked · 98362

Street locked · 98362

Port Angeles, WA 98362

Ask$329,000
Bid $$216,520
Room~$112,480 over max bid · 34% of ask
← Bid/Pass Tape