Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80015 | $449,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$449,000
$289/sqft
Bid $
$332,099
Max bid / MAO
Room
~$116,901 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,294
$58/sqft
ARV
$309,715

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 $ $332,099 · Ask $449,000

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 sqft1553 sqft
ARV$309,715
List− $449,000
Rehab− $89,294
Gross profit$-228,579

Contextual market baseline

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

Street locked · 80015 · SINGLE_FAMILY $459,900 · 1636 sqft
Street locked · 80015 · SINGLE_FAMILY $493,000 · 1368 sqft
Street locked · 80015 · SINGLE_FAMILY $490,000 · 1770 sqft

Net pro forma

Includes closing costs & 2.63-month carry

Buy closing (2%)$8,980
Holding carry$12,977
All-in capital$560,251
Sell costs (6%)− $18,583
Net proceeds$291,132
Net profit $-56,575
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,294

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: $89,294
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,553 sqft × $3.00) $4,659
Flooring — Hardwood Refinish (1,553 sqft × $4.50) $6,988
Contingency (15%) $11,647

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
3
Baths
3.0
Sqft
1553
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

Centennial, CO 80015

Ask$439,000
Bid $$318,169
Room~$120,831 over max bid · 28% 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
← Bid/Pass Tape