Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80126 | $799,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$799,000
$293/sqft
Bid $
$645,891
Max bid / MAO
Room
~$153,109 over max bid · 19% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,437
$36/sqft
ARV
$625,743

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 $ $645,891 · Ask $799,000

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 sqft2729 sqft
ARV$625,743
List− $799,000
Rehab− $99,437
Gross profit$-272,694

Contextual market baseline

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

Street locked · 80126 · TOWNHOMES $510,000 · 2828 sqft
Street locked · 80126 · SINGLE_FAMILY $750,000 · 2536 sqft
Street locked · 80126 · SINGLE_FAMILY $685,000 · 3014 sqft

Net pro forma

Includes closing costs & 2.91-month carry

Buy closing (2%)$15,980
Holding carry$23,966
All-in capital$938,383
Sell costs (6%)− $37,545
Net proceeds$588,198
Net profit $-43,623
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,437

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: $99,437
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,729 sqft × $3.00) $8,187
Flooring — Hardwood Refinish (2,729 sqft × $4.50) $12,280
Contingency (15%) $12,970

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
14/100
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
2729
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