Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80004 | $475,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$475,000
$290/sqft
Bid $
$355,671
Max bid / MAO
Room
~$119,329 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,037
$55/sqft
ARV
$409,027

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 $ $355,671 · Ask $475,000

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 sqft1639 sqft
ARV$409,027
List− $475,000
Rehab− $90,037
Gross profit$-156,010

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80004

Street locked · 80004 · SINGLE_FAMILY $475,000 · 1639 sqft
Street locked · 80004 · SINGLE_FAMILY $673,200 · 1703 sqft
Street locked · 80004 · SINGLE_FAMILY $620,000 · 1704 sqft

Net pro forma

Includes closing costs & 4.05-month carry

Buy closing (2%)$9,500
Holding carry$20,977
All-in capital$595,514
Sell costs (6%)− $24,542
Net proceeds$384,485
Net profit $-55,299
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,037

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: $90,037
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,639 sqft × $3.00) $4,917
Flooring — Hardwood Refinish (1,639 sqft × $4.50) $7,376
Contingency (15%) $11,744

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
2.0
Sqft
1639
Zip
80004

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 · 80004

Street locked · 80004

Arvada, CO 80004

Ask$628,000
Bid $$492,232
Room~$135,768 over max bid · 22% of ask
WALK Street locked · 80004

Street locked · 80004

Arvada, CO 80004

Ask$525,000
Bid $$402,174
Room~$122,826 over max bid · 23% of ask
WALK Street locked · 80004

Street locked · 80004

Arvada, CO 80004

Ask$315,000
Bid $$208,552
Room~$106,448 over max bid · 34% of ask
WALK Street locked · 80004

Street locked · 80004

Arvada, CO 80004

Ask$679,900
Bid $$541,653
Room~$138,247 over max bid · 20% of ask
WALK Street locked · 80004

Street locked · 80004

Arvada, CO 80004

Ask$600,000
Bid $$468,279
Room~$131,721 over max bid · 22% of ask
← Bid/Pass Tape