Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 99301 | $414,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$414,900
$311/sqft
Bid $
$302,080
Max bid / MAO
Room
~$112,820 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,406
$66/sqft
ARV
$315,146

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 $ $302,080 · Ask $414,900

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 sqft1334 sqft
ARV$315,146
List− $414,900
Rehab− $87,406
Gross profit$-187,160

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 99301

Street locked · 99301 · SINGLE_FAMILY $410,000 · 1334 sqft
Street locked · 99301 · SINGLE_FAMILY $410,000 · 1380 sqft
Street locked · 99301 · SINGLE_FAMILY $412,140 · 1403 sqft

Net pro forma

Includes closing costs & 4.53-month carry

Buy closing (2%)$8,298
Holding carry$20,858
All-in capital$531,462
Sell costs (6%)− $18,909
Net proceeds$296,237
Net profit $-57,309
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,406

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: $87,406
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,334 sqft × $3.00) $4,002
Flooring — Hardwood Refinish (1,334 sqft × $4.50) $6,003
Contingency (15%) $11,401

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
1334
Zip
99301

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 · 99301

Street locked · 99301

Pasco, WA 99301

Ask$349,000
Bid $$233,276
Room~$115,724 over max bid · 33% of ask
WALK Street locked · 99301

Street locked · 99301

Pasco, WA 99301

Ask$455,000
Bid $$338,424
Room~$116,576 over max bid · 26% of ask
WALK Street locked · 99301

Street locked · 99301

Pasco, WA 99301

Ask$410,000
Bid $$296,875
Room~$113,125 over max bid · 28% of ask
WALK Street locked · 99301

Street locked · 99301

Pasco, WA 99301

Ask$454,995
Bid $$335,596
Room~$119,399 over max bid · 26% of ask
WALK Street locked · 99301

Street locked · 99301

Pasco, WA 99301

Ask$367,850
Bid $$255,426
Room~$112,424 over max bid · 31% of ask
← Bid/Pass Tape