Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80104 | $499,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$499,999
$334/sqft
Bid $
$261,910
Max bid / MAO
Room
~$238,089 over max bid · 48% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$37,375
$25/sqft
ARV
$391,313

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 $ $261,910 · Ask $499,999

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 sqft1495 sqft
ARV$391,313
List− $499,999
Rehab− $37,375
Gross profit$-146,061

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80104

Street locked · 80104 · SINGLE_FAMILY $400,000 · 1425 sqft
Street locked · 80104 · CONDOS $355,000 · 1625 sqft
Street locked · 80104 · SINGLE_FAMILY $460,000 · 1318 sqft

Net pro forma

Includes closing costs & 3.64-month carry

Buy closing (2%)$10,000
Holding carry$16,683
All-in capital$564,057
Sell costs (6%)− $23,479
Net proceeds$367,834
Net profit $-202,693
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: $37,375
Renovation Budget (estimated) $37,375

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
3
Baths
3.0
Sqft
1495
Zip
80104

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

Skip Street locked · 80104

Street locked · 80104

Castle Rock, CO 80104

Ask$650,000
Bid $—
Room—
Skip Street locked · 80104

Street locked · 80104

Castle Rock, CO 80104

Ask$505,000
Bid $—
Room—
Skip Street locked · 80104

Street locked · 80104

Castle Rock, CO 80104

Ask$750,000
Bid $—
Room—
Skip Street locked · 80104

Street locked · 80104

Castle Rock, CO 80104

Ask$650,000
Bid $—
Room—
Skip Street locked · 80104

Street locked · 80104

Castle Rock, CO 80104

Ask$650,000
Bid $—
Room—
← Bid/Pass Tape