Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98103 | $799,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$799,000
$611/sqft
Bid $
$593,108
Max bid / MAO
Room
~$205,892 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,173
$67/sqft
ARV
$673,607

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 $ $593,108 · Ask $799,000

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 sqft1307 sqft
ARV$673,607
List− $799,000
Rehab− $87,173
Gross profit$-212,566

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98103

Street locked · 98103 · TOWNHOMES $774,950 · 1285 sqft
Street locked · 98103 · TOWNHOMES $640,000 · 1280 sqft
Street locked · 98103 · TOWNHOMES $825,000 · 1357 sqft

Net pro forma

Includes closing costs & 2.9-month carry

Buy closing (2%)$15,980
Holding carry$23,557
All-in capital$925,710
Sell costs (6%)− $40,416
Net proceeds$633,190
Net profit $-109,161
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,173

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: $87,173
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,307 sqft × $3.00) $3,921
Flooring — Hardwood Refinish (1,307 sqft × $4.50) $5,882
Contingency (15%) $11,370

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
3
Baths
2.0
Sqft
1307
Zip
98103

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 · 98103

Street locked · 98103

Seattle, WA 98103

Ask$489,000
Bid $$374,278
Room~$114,722 over max bid · 23% of ask
WALK Street locked · 98103

Street locked · 98103

Seattle, WA 98103

Ask$449,900
Bid $$340,279
Room~$109,621 over max bid · 24% of ask
WALK Street locked · 98103

Street locked · 98103

Seattle, WA 98103

Ask$425,000
Bid $$316,965
Room~$108,035 over max bid · 25% of ask
WALK Street locked · 98103

Street locked · 98103

Seattle, WA 98103

Ask$339,500
Bid $$237,394
Room~$102,106 over max bid · 30% of ask
WALK Street locked · 98103

Street locked · 98103

Seattle, WA 98103

Ask$584,076
Bid $$458,899
Room~$125,177 over max bid · 21% of ask
← Bid/Pass Tape