Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80015 | $529,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$529,900
$197/sqft
Bid $
$398,119
Max bid / MAO
Room
~$131,781 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,076
$37/sqft
ARV
$535,868

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 $ $398,119 · Ask $529,900

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 sqft2687 sqft
ARV$535,868
List− $529,900
Rehab− $99,076
Gross profit$-93,108

Contextual market baseline

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

Street locked · 80015 · SINGLE_FAMILY $530,000 · 2721 sqft
Street locked · 80015 · SINGLE_FAMILY $570,000 · 2743 sqft
Street locked · 80015 · SINGLE_FAMILY $505,000 · 2838 sqft

Net pro forma

Includes closing costs & 2.38-month carry

Buy closing (2%)$10,598
Holding carry$13,722
All-in capital$653,296
Sell costs (6%)− $32,152
Net proceeds$503,716
Net profit $-60,285
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,076

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: $99,076
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,687 sqft × $3.00) $8,061
Flooring — Hardwood Refinish (2,687 sqft × $4.50) $12,092
Contingency (15%) $12,923

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
4
Baths
3.0
Sqft
2687
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