Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98003 | $625,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$625,000
$296/sqft
Bid $
$491,881
Max bid / MAO
Room
~$133,119 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,099
$45/sqft
ARV
$603,908

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 $ $491,881 · Ask $625,000

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 sqft2110 sqft
ARV$603,908
List− $625,000
Rehab− $94,099
Gross profit$-115,191

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98003

Street locked · 98003 · SINGLE_FAMILY $875,000 · 2140 sqft
Street locked · 98003 · SINGLE_FAMILY $735,000 · 2080 sqft
Street locked · 98003 · SINGLE_FAMILY $645,000 · 2150 sqft

Net pro forma

Includes closing costs & 3.32-month carry

Buy closing (2%)$12,500
Holding carry$21,885
All-in capital$753,484
Sell costs (6%)− $36,234
Net proceeds$567,674
Net profit $-47,709
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,099

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: $94,099
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,110 sqft × $3.00) $6,330
Flooring — Hardwood Refinish (2,110 sqft × $4.50) $9,495
Contingency (15%) $12,274

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
4
Baths
3.0
Sqft
2110
Zip
98003

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 · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$700,000
Bid $$560,285
Room~$139,715 over max bid · 20% of ask
WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$525,000
Bid $$406,994
Room~$118,006 over max bid · 22% of ask
WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$549,950
Bid $$430,278
Room~$119,672 over max bid · 22% of ask
WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$200,000
Bid $$106,862
Room~$93,138 over max bid · 47% of ask
WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$260,000
Bid $$162,026
Room~$97,974 over max bid · 38% of ask
← Bid/Pass Tape