Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80214 | $400,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$400,000
$462/sqft
Bid $
$226,523
Max bid / MAO
Room
~$173,477 over max bid · 43% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$21,625
$25/sqft
ARV
$324,692

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 $ $226,523 · Ask $400,000

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 sqft865 sqft
ARV$324,692
List− $400,000
Rehab− $21,625
Gross profit$-96,933

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80214

Street locked · 80214 · SINGLE_FAMILY $400,000 · 865 sqft
Street locked · 80214 · CONDOS $285,000 · 870 sqft
Street locked · 80214 · TOWNHOMES $291,450 · 874 sqft

Net pro forma

Includes closing costs & 6.58-month carry

Buy closing (2%)$8,000
Holding carry$24,127
All-in capital$453,752
Sell costs (6%)− $19,482
Net proceeds$305,210
Net profit $-142,938
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: $21,625
Renovation Budget (estimated) $21,625

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
2
Baths
1.0
Sqft
865
Zip
80214

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 · 80214

Street locked · 80214

Lakewood, CO 80214

Ask$349,900
Bid $—
Room—
Skip Street locked · 80214

Street locked · 80214

Lakewood, CO 80214

Ask$629,900
Bid $—
Room—
Skip Street locked · 80214

Street locked · 80214

Lakewood, CO 80214

Ask$375,000
Bid $—
Room—
Skip Street locked · 80214

Street locked · 80214

Lakewood, CO 80214

Ask$462,500
Bid $—
Room—
Skip Street locked · 80214

Street locked · 80214

Lakewood, CO 80214

Ask$579,999
Bid $—
Room—
← Bid/Pass Tape