Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80525 | $775,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$775,000
$242/sqft
Bid $
$482,872
Max bid / MAO
Room
~$292,128 over max bid · 38% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$80,000
$25/sqft
ARV
$735,700

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 $ $482,872 · Ask $775,000

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 sqft3200 sqft
ARV$735,700
List− $775,000
Rehab− $80,000
Gross profit$-119,300

Contextual market baseline

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

Street locked · 80525 · SINGLE_FAMILY $775,000 · 3272 sqft
Street locked · 80525 · SINGLE_FAMILY $689,000 · 3121 sqft
Street locked · 80525 · SINGLE_FAMILY $800,000 · 3052 sqft

Net pro forma

Includes closing costs & 4.08-month carry

Buy closing (2%)$15,500
Holding carry$28,985
All-in capital$899,485
Sell costs (6%)− $44,142
Net proceeds$691,558
Net profit $-218,030
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $80,000
Renovation Budget (estimated) $80,000

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
40/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
4
Baths
4.0
Sqft
3200
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