Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80134 | $699,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$699,000
$206/sqft
Bid $
$550,185
Max bid / MAO
Room
~$148,815 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$105,173
$31/sqft
ARV
$723,223

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 $ $550,185 · Ask $699,000

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 sqft3394 sqft
ARV$723,223
List− $699,000
Rehab− $105,173
Gross profit$-80,950

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80134

Street locked · 80134 · SINGLE_FAMILY $580,000 · 3360 sqft
Street locked · 80134 · SINGLE_FAMILY $935,285 · 3177 sqft
Street locked · 80134 · SINGLE_FAMILY $660,000 · 3621 sqft

Net pro forma

Includes closing costs & 4.58-month carry

Buy closing (2%)$13,980
Holding carry$33,762
All-in capital$851,915
Sell costs (6%)− $43,393
Net proceeds$679,830
Net profit $-53,288
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $105,173

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: $105,173
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,394 sqft × $3.00) $10,182
Flooring — Hardwood Refinish (3,394 sqft × $4.50) $15,273
Contingency (15%) $13,718

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
3394
Zip
80134

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 · 80134

Street locked · 80134

Parker, CO 80134

Ask$630,000
Bid $$495,395
Room~$134,605 over max bid · 21% of ask
WALK Street locked · 80134

Street locked · 80134

Lone Tree, CO 80134

Ask$399,990
Bid $$291,713
Room~$108,277 over max bid · 27% of ask
WALK Street locked · 80134

Street locked · 80134

Parker, CO 80134

Ask$400,000
Bid $$289,583
Room~$110,417 over max bid · 28% of ask
WALK Street locked · 80134

Street locked · 80134

Parker, CO 80134

Ask$732,790
Bid $$582,925
Room~$149,865 over max bid · 20% of ask
WALK Street locked · 80134

Street locked · 80134

Parker, CO 80134

Ask$535,000
Bid $$408,839
Room~$126,161 over max bid · 24% of ask
← Bid/Pass Tape