Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98362 | $379,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$379,900
$391/sqft
Bid $
$272,429
Max bid / MAO
Room
~$107,471 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,284
$87/sqft
ARV
$255,142

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 $ $272,429 · Ask $379,900

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 sqft972 sqft
ARV$255,142
List− $379,900
Rehab− $84,284
Gross profit$-209,042

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98362

Street locked · 98362 · SINGLE_FAMILY $371,775 · 972 sqft
Street locked · 98362 · SINGLE_FAMILY $165,900 · 960 sqft
Street locked · 98362 · SINGLE_FAMILY $365,000 · 1050 sqft

Net pro forma

Includes closing costs & 3.63-month carry

Buy closing (2%)$7,598
Holding carry$15,446
All-in capital$487,228
Sell costs (6%)− $15,308
Net proceeds$239,833
Net profit $-56,845
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,284

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: $84,284
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (972 sqft × $3.00) $2,916
Flooring — Hardwood Refinish (972 sqft × $4.50) $4,374
Contingency (15%) $10,994

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
2
Baths
2.0
Sqft
972
Zip
98362

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 · 98362

Street locked · 98362

Port Angeles, WA 98362

Ask$400,000
Bid $$288,475
Room~$111,525 over max bid · 28% of ask
WALK Street locked · 98362

Street locked · 98362

Port Angeles, WA 98362

Ask$324,950
Bid $$223,372
Room~$101,578 over max bid · 31% of ask
WALK Street locked · 98362

Street locked · 98362

Port Angeles, WA 98362

Ask$550,000
Bid $$422,190
Room~$127,810 over max bid · 23% of ask
WALK Street locked · 98362

Street locked · 98362

Port Angeles, WA 98362

Ask$599,900
Bid $$469,217
Room~$130,683 over max bid · 22% of ask
WALK Street locked · 98362

Street locked · 98362

Port Angeles, WA 98362

Ask$399,000
Bid $$288,572
Room~$110,428 over max bid · 28% of ask
← Bid/Pass Tape