Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 80128 | $400,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$400,000
$222/sqft
Bid $
$284,214
Max bid / MAO
Room
~$115,786 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,425
$51/sqft
ARV
$461,207

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 $ $284,214 · Ask $400,000

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 sqft1800 sqft
ARV$461,207
List− $400,000
Rehab− $91,425
Gross profit$-30,218

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 80128

Street locked · 80128 · SINGLE_FAMILY $549,900 · 1656 sqft
Street locked · 80128 · SINGLE_FAMILY $575,000 · 1976 sqft
Street locked · 80128 · SINGLE_FAMILY $620,000 · 1624 sqft

Net pro forma

Includes closing costs & 2.57-month carry

Buy closing (2%)$8,000
Holding carry$11,577
All-in capital$511,002
Sell costs (6%)− $27,672
Net proceeds$433,535
Net profit $-62,609
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,425

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: $91,425
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,800 sqft × $3.00) $5,400
Flooring — Hardwood Refinish (1,800 sqft × $4.50) $8,100
Contingency (15%) $11,925

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
3.0
Sqft
1800
Zip
80128

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 · 80128

Street locked · 80128

Littleton, CO 80128

Ask$270,000
Bid $$171,365
Room~$98,635 over max bid · 37% of ask
WALK Street locked · 80128

Street locked · 80128

Littleton, CO 80128

Ask$360,000
Bid $$248,317
Room~$111,683 over max bid · 31% of ask
WALK Street locked · 80128

Street locked · 80128

Littleton, CO 80128

Ask$599,750
Bid $$464,180
Room~$135,570 over max bid · 23% of ask
WALK Street locked · 80128

Street locked · 80128

Littleton, CO 80128

Ask$511,000
Bid $$380,820
Room~$130,180 over max bid · 25% of ask
WALK Street locked · 80128

Street locked · 80128

Littleton, CO 80128

Ask$300,000
Bid $$196,992
Room~$103,008 over max bid · 34% of ask
← Bid/Pass Tape