Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80134 | $374,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$374,990
$411/sqft
Bid $
$268,348
Max bid / MAO
Room
~$106,642 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,766
$92/sqft
ARV
$194,337

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 $ $268,348 · Ask $374,990

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 sqft912 sqft
ARV$194,337
List− $374,990
Rehab− $83,766
Gross profit$-264,419

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80134

Street locked · 80134 · CONDOS $300,000 · 970 sqft
Street locked · 80134 · CONDOS $352,000 · 1164 sqft
Street locked · 80134 · CONDOS $427,500 · 1224 sqft

Net pro forma

Includes closing costs & 3.83-month carry

Buy closing (2%)$7,500
Holding carry$16,106
All-in capital$482,362
Sell costs (6%)− $11,660
Net proceeds$182,677
Net profit $-56,697
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,766

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: $83,766
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (912 sqft × $3.00) $2,736
Flooring — Hardwood Refinish (912 sqft × $4.50) $4,104
Contingency (15%) $10,926

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
1.0
Sqft
912
Zip
80134

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 · 80134

Street locked · 80134

Parker, CO 80134

Ask$630,000
Bid $$495,395
Room~$134,605 over max bid · 21% of ask
WALK Street locked · 80134

Street locked · 80134

Lone Tree, CO 80134

Ask$399,990
Bid $$291,713
Room~$108,277 over max bid · 27% of ask
WALK Street locked · 80134

Street locked · 80134

Parker, CO 80134

Ask$400,000
Bid $$289,583
Room~$110,417 over max bid · 28% of ask
WALK Street locked · 80134

Street locked · 80134

Parker, CO 80134

Ask$732,790
Bid $$582,925
Room~$149,865 over max bid · 20% of ask
WALK Street locked · 80134

Street locked · 80134

Parker, CO 80134

Ask$535,000
Bid $$408,839
Room~$126,161 over max bid · 24% of ask
← Bid/Pass Tape