Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80127 | $344,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$344,000
$254/sqft
Bid $
$235,629
Max bid / MAO
Room
~$108,371 over max bid · 32% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,596
$65/sqft
ARV
$341,700

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 $ $235,629 · Ask $344,000

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 sqft1356 sqft
ARV$341,700
List− $344,000
Rehab− $87,596
Gross profit$-89,896

Contextual market baseline

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

Street locked · 80127 · CONDOS $344,000 · 1356 sqft
Street locked · 80127 · SINGLE_FAMILY $430,000 · 1400 sqft
Street locked · 80127 · TOWNHOMES $415,000 · 1311 sqft

Net pro forma

Includes closing costs & 2.82-month carry

Buy closing (2%)$6,880
Holding carry$11,157
All-in capital$449,633
Sell costs (6%)− $20,502
Net proceeds$321,198
Net profit $-63,065
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,596

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: $87,596
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,356 sqft × $3.00) $4,068
Flooring — Hardwood Refinish (1,356 sqft × $4.50) $6,102
Contingency (15%) $11,426

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
3
Baths
2.0
Sqft
1356
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