Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80918 | $499,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$499,999
$137/sqft
Bid $
$362,073
Max bid / MAO
Room
~$137,926 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$107,338
$29/sqft
ARV
$630,246

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 $ $362,073 · 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 sqft3645 sqft
ARV$630,246
List− $499,999
Rehab− $107,338
Gross profit$22,909

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80918

Street locked · 80918 · SINGLE_FAMILY $698,500 · 3365 sqft
Street locked · 80918 · SINGLE_FAMILY $630,000 · 3325 sqft
Street locked · 80918 · SINGLE_FAMILY $599,900 · 3228 sqft

Net pro forma

Includes closing costs & 4.06-month carry

Buy closing (2%)$10,000
Holding carry$22,603
All-in capital$639,940
Sell costs (6%)− $37,815
Net proceeds$592,431
Net profit $-71,124
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $107,338

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: $107,338
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,645 sqft × $3.00) $10,935
Flooring — Hardwood Refinish (3,645 sqft × $4.50) $16,402
Contingency (15%) $14,001

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
0
Baths
None
Sqft
3645
Zip
80918

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 · 80918

Street locked · 80918

Colorado Springs, CO 80918

Ask$588,000
Bid $$454,256
Room~$133,744 over max bid · 23% of ask
WALK Street locked · 80918

Street locked · 80918

Colorado Springs, CO 80918

Ask$484,000
Bid $$375,607
Room~$108,393 over max bid · 22% of ask
WALK Street locked · 80918

Street locked · 80918

Colorado Springs, CO 80918

Ask$662,430
Bid $$522,636
Room~$139,794 over max bid · 21% of ask
WALK Street locked · 80918

Street locked · 80918

Colorado Springs, CO 80918

Ask$349,900
Bid $$243,182
Room~$106,718 over max bid · 30% of ask
WALK Street locked · 80918

Street locked · 80918

Colorado Springs, CO 80918

Ask$469,999
Bid $$346,964
Room~$123,035 over max bid · 26% of ask
← Bid/Pass Tape