Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80104 | $779,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$779,900
$201/sqft
Bid $
$606,955
Max bid / MAO
Room
~$172,945 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$96,800
$25/sqft
ARV
$919,923

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 $ $606,955 · Ask $779,900

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 sqft3872 sqft
ARV$919,923
List− $779,900
Rehab− $96,800
Gross profit$43,223

Contextual market baseline

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

Street locked · 80104 · SINGLE_FAMILY $665,000 · 3920 sqft
Street locked · 80104 · SINGLE_FAMILY $665,000 · 3670 sqft
Street locked · 80104 · SINGLE_FAMILY $855,000 · 4202 sqft

Net pro forma

Includes closing costs & 3.86-month carry

Buy closing (2%)$15,598
Holding carry$27,595
All-in capital$919,893
Sell costs (6%)− $55,195
Net proceeds$864,728
Net profit $-70,953
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: $96,800
Renovation Budget (estimated) $96,800

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
5
Baths
4.0
Sqft
3872
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