Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80015 | $439,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$439,000
$210/sqft
Bid $
$318,169
Max bid / MAO
Room
~$120,831 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,970
$45/sqft
ARV
$417,806

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 $ $318,169 · Ask $439,000

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 sqft2095 sqft
ARV$417,806
List− $439,000
Rehab− $93,970
Gross profit$-115,164

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80015

Street locked · 80015 · SINGLE_FAMILY $549,900 · 2136 sqft
Street locked · 80015 · SINGLE_FAMILY $470,000 · 2145 sqft
Street locked · 80015 · SINGLE_FAMILY $520,000 · 2010 sqft

Net pro forma

Includes closing costs & 3.41-month carry

Buy closing (2%)$8,780
Holding carry$16,660
All-in capital$558,410
Sell costs (6%)− $25,068
Net proceeds$392,738
Net profit $-62,166
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,970

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: $93,970
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,095 sqft × $3.00) $6,285
Flooring — Hardwood Refinish (2,095 sqft × $4.50) $9,428
Contingency (15%) $12,257

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
3.0
Sqft
2095
Zip
80015

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 · 80015

Street locked · 80015

Aurora, CO 80015

Ask$399,000
Bid $$286,069
Room~$112,931 over max bid · 28% of ask
WALK Street locked · 80015

Street locked · 80015

Aurora, CO 80015

Ask$485,000
Bid $$359,056
Room~$125,944 over max bid · 26% of ask
WALK Street locked · 80015

Street locked · 80015

Aurora, CO 80015

Ask$425,900
Bid $$311,210
Room~$114,690 over max bid · 27% of ask
WALK Street locked · 80015

Street locked · 80015

Aurora, CO 80015

Ask$565,000
Bid $$431,991
Room~$133,009 over max bid · 24% of ask
WALK Street locked · 80015

Street locked · 80015

Aurora, CO 80015

Ask$729,500
Bid $$575,309
Room~$154,191 over max bid · 21% of ask
← Bid/Pass Tape