Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 97201 | $775,000 Flip Analysis — FlipScout
Ask
$775,000
$344/sqft
Bid $
$388,937
Max bid / MAO
Room
~$386,063 over max bid · 50% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$56,250
$25/sqft
ARV
$582,061

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 $ $388,937 · Ask $775,000

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft2250 sqft
ARV$582,061
List− $775,000
Rehab− $56,250
Gross profit$-249,189

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 97201

Street locked · 97201 · CONDOS $1,147,390 · 2137 sqft
Street locked · 97201 · TOWNHOMES $654,000 · 2425 sqft
Street locked · 97201 · CONDO $700,000 · 2436 sqft

Net pro forma

Includes closing costs & 3.65-month carry

Buy closing (2%)$15,500
Holding carry$25,930
All-in capital$872,680
Sell costs (6%)− $34,924
Net proceeds$547,137
Net profit $-334,963
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: $56,250
Renovation Budget (estimated) $56,250

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
1.0
Sqft
2250
Zip
97201

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

← Bid/Pass Tape