Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80127 | $699,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$699,000
$248/sqft
Bid $
$460,201
Max bid / MAO
Room
~$238,799 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$70,450
$25/sqft
ARV
$693,714

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 $ $460,201 · 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 sqft2818 sqft
ARV$693,714
List− $699,000
Rehab− $70,450
Gross profit$-75,736

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80127

Street locked · 80127 · SINGLE_FAMILY $635,000 · 2763 sqft
Street locked · 80127 · SINGLE_FAMILY $540,000 · 2756 sqft
Street locked · 80127 · SINGLE_FAMILY $716,400 · 2701 sqft

Net pro forma

Includes closing costs & 5.21-month carry

Buy closing (2%)$13,980
Holding carry$33,383
All-in capital$816,813
Sell costs (6%)− $41,623
Net proceeds$652,091
Net profit $-167,149
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: $70,450
Renovation Budget (estimated) $70,450

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
4
Baths
4.0
Sqft
2818
Zip
80127

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 · 80127

Street locked · 80127

Littleton, CO 80127

Ask$600,000
Bid $$458,267
Room~$141,733 over max bid · 24% of ask
WALK Street locked · 80127

Street locked · 80127

Littleton, CO 80127

Ask$539,000
Bid $$420,349
Room~$118,651 over max bid · 22% of ask
WALK Street locked · 80127

Street locked · 80127

Littleton, CO 80127

Ask$370,000
Bid $$262,196
Room~$107,804 over max bid · 29% of ask
WALK Street locked · 80127

Street locked · 80127

Littleton, CO 80127

Ask$700,000
Bid $$555,433
Room~$144,567 over max bid · 21% of ask
WALK Street locked · 80127

Street locked · 80127

Littleton, CO 80127

Ask$770,000
Bid $$620,145
Room~$149,855 over max bid · 19% of ask
← Bid/Pass Tape