Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80126 | $749,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$749,900
$296/sqft
Bid $
$605,012
Max bid / MAO
Room
~$144,888 over max bid · 19% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,773
$39/sqft
ARV
$580,779

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 $ $605,012 · Ask $749,900

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 sqft2536 sqft
ARV$580,779
List− $749,900
Rehab− $97,773
Gross profit$-266,894

Contextual market baseline

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

Street locked · 80126 · SINGLE_FAMILY $750,000 · 2536 sqft
Street locked · 80126 · SINGLE_FAMILY $670,000 · 2428 sqft
Street locked · 80126 · SINGLE_FAMILY $720,000 · 2391 sqft

Net pro forma

Includes closing costs & 2.81-month carry

Buy closing (2%)$14,998
Holding carry$21,835
All-in capital$884,506
Sell costs (6%)− $34,847
Net proceeds$545,932
Net profit $-41,688
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,773

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: $97,773
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,536 sqft × $3.00) $7,608
Flooring — Hardwood Refinish (2,536 sqft × $4.50) $11,412
Contingency (15%) $12,753

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
4
Baths
4.0
Sqft
2536
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