Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80126 | $399,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,999
$343/sqft
Bid $
$289,582
Max bid / MAO
Room
~$110,417 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,948
$74/sqft
ARV
$266,801

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 $ $289,582 · Ask $399,999

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 sqft1165 sqft
ARV$266,801
List− $399,999
Rehab− $85,948
Gross profit$-219,146

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80126

Street locked · 80126 · CONDOS $384,500 · 1173 sqft
Street locked · 80126 · SINGLE_FAMILY $510,000 · 1816 sqft
Street locked · 80126 · SINGLE_FAMILY $611,000 · 1972 sqft

Net pro forma

Includes closing costs & 3.78-month carry

Buy closing (2%)$8,000
Holding carry$16,838
All-in capital$510,785
Sell costs (6%)− $16,008
Net proceeds$250,793
Net profit $-56,979
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,948

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: $85,948
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,165 sqft × $3.00) $3,495
Flooring — Hardwood Refinish (1,165 sqft × $4.50) $5,242
Contingency (15%) $11,211

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
2
Baths
2.0
Sqft
1165
Zip
80126

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 · 80126

Street locked · 80126

Littleton, CO 80126

Ask$510,000
Bid $$379,723
Room~$130,277 over max bid · 26% of ask
WALK Street locked · 80126

Street locked · 80126

Highlands Ranch, CO 80126

Ask$675,000
Bid $$532,506
Room~$142,494 over max bid · 21% of ask
WALK Street locked · 80126

Street locked · 80126

Littleton, CO 80126

Ask$700,000
Bid $$551,974
Room~$148,026 over max bid · 21% of ask
WALK Street locked · 80126

Street locked · 80126

Highlands Ranch, CO 80126

Ask$349,000
Bid $$242,882
Room~$106,118 over max bid · 30% of ask
WALK Street locked · 80126

Street locked · 80126

Highlands Ranch, CO 80126

Ask$695,000
Bid $$548,611
Room~$146,389 over max bid · 21% of ask
← Bid/Pass Tape