Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80202 | $645,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$645,000
$644/sqft
Bid $
$484,462
Max bid / MAO
Room
~$160,538 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,533
$84/sqft
ARV
$465,107

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 $ $484,462 · Ask $645,000

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 sqft1001 sqft
ARV$465,107
List− $645,000
Rehab− $84,533
Gross profit$-264,426

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80202

Street locked · 80202 · CONDOS $430,000 · 1005 sqft
Street locked · 80202 · CONDOS $530,000 · 1052 sqft
Street locked · 80202 · CONDOS $529,000 · 927 sqft

Net pro forma

Includes closing costs & 7.47-month carry

Buy closing (2%)$12,900
Holding carry$49,955
All-in capital$792,388
Sell costs (6%)− $27,906
Net proceeds$437,201
Net profit $-79,101
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,533

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: $84,533
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,001 sqft × $3.00) $3,003
Flooring — Hardwood Refinish (1,001 sqft × $4.50) $4,504
Contingency (15%) $11,026

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
1
Baths
1.0
Sqft
1001
Zip
80202

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 · 80202

Street locked · 80202

Denver, CO 80202

Ask$485,000
Bid $$373,473
Room~$111,527 over max bid · 23% of ask
WALK Street locked · 80202

Street locked · 80202

Denver, CO 80202

Ask$398,000
Bid $$289,237
Room~$108,763 over max bid · 27% of ask
WALK Street locked · 80202

Street locked · 80202

Denver, CO 80202

Ask$375,000
Bid $$269,127
Room~$105,873 over max bid · 28% of ask
WALK Street locked · 80202

Street locked · 80202

Denver, CO 80202

Ask$479,000
Bid $$362,420
Room~$116,580 over max bid · 24% of ask
WALK Street locked · 80202

Street locked · 80202

Denver, CO 80202

Ask$425,000
Bid $$313,795
Room~$111,205 over max bid · 26% of ask
← Bid/Pass Tape