Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80918 | $489,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$489,999
$206/sqft
Bid $
$359,745
Max bid / MAO
Room
~$130,254 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$96,367
$41/sqft
ARV
$487,014

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 $ $359,745 · Ask $489,999

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 sqft2373 sqft
ARV$487,014
List− $489,999
Rehab− $96,367
Gross profit$-99,352

Contextual market baseline

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

Street locked · 80918 · SINGLE_FAMILY $585,000 · 2340 sqft
Street locked · 80918 · SINGLE_FAMILY $370,000 · 2589 sqft
Street locked · 80918 · SINGLE_FAMILY $610,000 · 2603 sqft

Net pro forma

Includes closing costs & 5.22-month carry

Buy closing (2%)$9,800
Holding carry$28,058
All-in capital$624,224
Sell costs (6%)− $29,221
Net proceeds$457,793
Net profit $-65,138
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $96,367

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: $96,367
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,373 sqft × $3.00) $7,119
Flooring — Hardwood Refinish (2,373 sqft × $4.50) $10,678
Contingency (15%) $12,570

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
13/100
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
2373
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