Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98101 | $750,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$750,000
$729/sqft
Bid $
$566,174
Max bid / MAO
Room
~$183,826 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,775
$82/sqft
ARV
$647,793

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 $ $566,174 · Ask $750,000

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 sqft1029 sqft
ARV$647,793
List− $750,000
Rehab− $84,775
Gross profit$-186,982

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98101

Street locked · 98101 · CONDOS $1,100,000 · 1087 sqft
Street locked · 98101 · CONDOS $480,000 · 966 sqft
Street locked · 98101 · CONDOS $625,000 · 1093 sqft

Net pro forma

Includes closing costs & 2.68-month carry

Buy closing (2%)$15,000
Holding carry$20,508
All-in capital$870,283
Sell costs (6%)− $38,868
Net proceeds$608,925
Net profit $-90,630
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,775

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: $84,775
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,029 sqft × $3.00) $3,087
Flooring — Hardwood Refinish (1,029 sqft × $4.50) $4,630
Contingency (15%) $11,058

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
2/100
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
1029
Zip
98101

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 · 98101

Street locked · 98101

Seattle, WA 98101

Ask$599,000
Bid $$477,077
Room~$121,923 over max bid · 20% of ask
WALK Street locked · 98101

Street locked · 98101

Seattle, WA 98101

Ask$519,000
Bid $$402,181
Room~$116,819 over max bid · 23% of ask
WALK Street locked · 98101

Street locked · 98101

Seattle, WA 98101

Ask$329,000
Bid $$228,029
Room~$100,971 over max bid · 31% of ask
WALK Street locked · 98101

Street locked · 98101

Seattle, WA 98101

Ask$469,000
Bid $$358,443
Room~$110,557 over max bid · 24% of ask
WALK Street locked · 98101

Street locked · 98101

Seattle, WA 98101

Ask$593,600
Bid $$472,183
Room~$121,417 over max bid · 20% of ask
← Bid/Pass Tape