Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80525 | $234,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$234,500
$252/sqft
Bid $
$136,892
Max bid / MAO
Room
~$97,608 over max bid · 42% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,921
$90/sqft
ARV
$213,813

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 $ $136,892 · Ask $234,500

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 sqft930 sqft
ARV$213,813
List− $234,500
Rehab− $83,921
Gross profit$-104,608

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80525

Street locked · 80525 · SINGLE_FAMILY $275,000 · 912 sqft
Street locked · 80525 · SINGLE_FAMILY $375,000 · 1080 sqft
Street locked · 80525 · SINGLE_FAMILY $170,000 · 660 sqft

Net pro forma

Includes closing costs & 3.5-month carry

Buy closing (2%)$4,690
Holding carry$10,216
All-in capital$333,327
Sell costs (6%)− $12,829
Net proceeds$200,984
Net profit $-67,877
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,921

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: $83,921
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (930 sqft × $3.00) $2,790
Flooring — Hardwood Refinish (930 sqft × $4.50) $4,185
Contingency (15%) $10,946

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
930
Zip
80525

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 · 80525

Street locked · 80525

Fort Collins, CO 80525

Ask$550,000
Bid $$415,764
Room~$134,236 over max bid · 24% of ask
WALK Street locked · 80525

Street locked · 80525

Fort Collins, CO 80525

Ask$299,000
Bid $$197,732
Room~$101,268 over max bid · 34% of ask
WALK Street locked · 80525

Street locked · 80525

Fort Collins, CO 80525

Ask$270,000
Bid $$178,431
Room~$91,569 over max bid · 34% of ask
WALK Street locked · 80525

Street locked · 80525

Fort Collins, CO 80525

Ask$217,000
Bid $$127,945
Room~$89,055 over max bid · 41% of ask
WALK Street locked · 80525

Street locked · 80525

Fort Collins, CO 80525

Ask$179,900
Bid $$88,145
Room~$91,755 over max bid · 51% of ask
← Bid/Pass Tape