Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98661 | $449,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$449,500
$340/sqft
Bid $
$334,502
Max bid / MAO
Room
~$114,998 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,320
$66/sqft
ARV
$395,280

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 $ $334,502 · Ask $449,500

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 sqft1324 sqft
ARV$395,280
List− $449,500
Rehab− $87,320
Gross profit$-141,540

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98661

Street locked · 98661 · CONDO $650,000 · 1319 sqft
Street locked · 98661 · CONDO $539,600 · 1319 sqft
Street locked · 98661 · SINGLE_FAMILY $506,000 · 1335 sqft

Net pro forma

Includes closing costs & 2.37-month carry

Buy closing (2%)$8,990
Holding carry$11,662
All-in capital$557,472
Sell costs (6%)− $23,717
Net proceeds$371,563
Net profit $-54,506
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,320

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: $87,320
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,324 sqft × $3.00) $3,972
Flooring — Hardwood Refinish (1,324 sqft × $4.50) $5,958
Contingency (15%) $11,390

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
1324
Zip
98661

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 · 98661

Street locked · 98661

Vancouver, WA 98661

Ask$599,900
Bid $$468,007
Room~$131,893 over max bid · 22% of ask
WALK Street locked · 98661

Street locked · 98661

Vancouver, WA 98661

Ask$546,995
Bid $$421,437
Room~$125,558 over max bid · 23% of ask
WALK Street locked · 98661

Street locked · 98661

Vancouver, WA 98661

Ask$629,900
Bid $$494,194
Room~$135,706 over max bid · 22% of ask
WALK Street locked · 98661

Street locked · 98661

Vancouver, WA 98661

Ask$679,900
Bid $$539,115
Room~$140,785 over max bid · 21% of ask
WALK Street locked · 98661

Street locked · 98661

Vancouver, WA 98661

Ask$569,900
Bid $$445,651
Room~$124,249 over max bid · 22% of ask
← Bid/Pass Tape