Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80228 | $675,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$675,000
$382/sqft
Bid $
$503,743
Max bid / MAO
Room
~$171,257 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,149
$52/sqft
ARV
$441,158

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 $ $503,743 · Ask $675,000

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 sqft1768 sqft
ARV$441,158
List− $675,000
Rehab− $91,149
Gross profit$-324,991

Contextual market baseline

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

Street locked · 80228 · SINGLE_FAMILY $680,000 · 1768 sqft
Street locked · 80228 · TOWNHOMES $580,000 · 1786 sqft
Street locked · 80228 · CONDOS $397,500 · 1855 sqft

Net pro forma

Includes closing costs & 4.71-month carry

Buy closing (2%)$13,500
Holding carry$33,078
All-in capital$812,727
Sell costs (6%)− $26,469
Net proceeds$414,689
Net profit $-86,287
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,149

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: $91,149
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,768 sqft × $3.00) $5,304
Flooring — Hardwood Refinish (1,768 sqft × $4.50) $7,956
Contingency (15%) $11,889

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
3/100
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
1768
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