Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80228 | $779,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$779,000
$258/sqft
Bid $
$626,869
Max bid / MAO
Room
~$152,131 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$101,930
$34/sqft
ARV
$753,063

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 $ $626,869 · Ask $779,000

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 sqft3018 sqft
ARV$753,063
List− $779,000
Rehab− $101,930
Gross profit$-127,867

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80228

Street locked · 80228 · SINGLE_FAMILY $1,408,875 · 3050 sqft
Street locked · 80228 · SINGLE_FAMILY $796,000 · 3074 sqft
Street locked · 80228 · SINGLE_FAMILY $855,000 · 3182 sqft

Net pro forma

Includes closing costs & 4.35-month carry

Buy closing (2%)$15,580
Holding carry$35,127
All-in capital$931,637
Sell costs (6%)− $45,184
Net proceeds$707,879
Net profit $-45,204
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $101,930

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: $101,930
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,018 sqft × $3.00) $9,054
Flooring — Hardwood Refinish (3,018 sqft × $4.50) $13,581
Contingency (15%) $13,295

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
14/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
3.0
Sqft
3018
Zip
80228

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 · 80228

Street locked · 80228

Denver, CO 80228

Ask$550,000
Bid $$417,692
Room~$132,308 over max bid · 24% of ask
WALK Street locked · 80228

Street locked · 80228

Lakewood, CO 80228

Ask$525,000
Bid $$403,975
Room~$121,025 over max bid · 23% of ask
WALK Street locked · 80228

Street locked · 80228

Lakewood, CO 80228

Ask$239,900
Bid $$142,928
Room~$96,972 over max bid · 40% of ask
WALK Street locked · 80228

Street locked · 80228

Lakewood, CO 80228

Ask$599,900
Bid $$468,337
Room~$131,563 over max bid · 22% of ask
WALK Street locked · 80228

Street locked · 80228

Denver, CO 80228

Ask$679,000
Bid $$539,949
Room~$139,051 over max bid · 20% of ask
← Bid/Pass Tape