Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80226 | $625,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$625,000
$229/sqft
Bid $
$486,689
Max bid / MAO
Room
~$138,311 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,394
$36/sqft
ARV
$678,201

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 $ $486,689 · 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 sqft2724 sqft
ARV$678,201
List− $625,000
Rehab− $99,394
Gross profit$-46,193

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80226

Street locked · 80226 · TOWNHOMES $502,500 · 2719 sqft
Street locked · 80226 · SINGLE_FAMILY $573,000 · 2912 sqft
Street locked · 80226 · TOWNHOMES $535,000 · 2334 sqft

Net pro forma

Includes closing costs & 5.22-month carry

Buy closing (2%)$12,500
Holding carry$34,662
All-in capital$771,556
Sell costs (6%)− $40,692
Net proceeds$637,509
Net profit $-53,152
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,394

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: $99,394
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,724 sqft × $3.00) $8,172
Flooring — Hardwood Refinish (2,724 sqft × $4.50) $12,258
Contingency (15%) $12,964

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
5
Baths
4.0
Sqft
2724
Zip
80226

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 · 80226

Street locked · 80226

Denver, CO 80226

Ask$560,000
Bid $$436,644
Room~$123,356 over max bid · 22% of ask
WALK Street locked · 80226

Street locked · 80226

Lakewood, CO 80226

Ask$315,000
Bid $$213,735
Room~$101,265 over max bid · 32% of ask
WALK Street locked · 80226

Street locked · 80226

Lakewood, CO 80226

Ask$564,900
Bid $$433,258
Room~$131,642 over max bid · 23% of ask
WALK Street locked · 80226

Street locked · 80226

Denver, CO 80226

Ask$620,000
Bid $$486,582
Room~$133,418 over max bid · 22% of ask
WALK Street locked · 80226

Street locked · 80226

Lakewood, CO 80226

Ask$530,000
Bid $$410,449
Room~$119,551 over max bid · 23% of ask
← Bid/Pass Tape