This is another episode in our Deal Analysis subseries called “Deal or No Deal?” with Derek Marlin of ELEVATION. In this episode, we analyze a Congress Park Condo that a Partnership client recently found on the MLS and brought to him. Is it a deal or no deal? Read on to find out!
Listen to the podcast or watch the video for the full discussion.
- Listen to the podcast “#179: Deal or No Deal? – Flipping a Condo in Congress Park” on the Denver Real Estate Investing Podcast
- Watch the YouTube video (at the bottom.)
- Read the blog post. Note, the blog is an executive summary. Get the in-depth breakdown from the podcast or video.
Client Deal Analysis
Derek’s client found this potential property and sent Derek his analysis:
- KEY STATS
- $240,000 purchase
- $259k, $253k, $245k counter
- $22,000 rehab
- $305,000 ARV
- Rehab scope of work (SOW)
- Kitchen- same layout
- Bath
- Flooring, paint
- Fixtures & finishes
- 30 day rehab
- Comps
- 1 comp @ $305,000
- Others- I wasn’t told of others
- Projected Profit:
- $20,140
The spreadsheet screenshots below are from Derek’s Flip Deal Analyzer spreadsheet (free download.)

Elevation Deal Analysis
After Derek received the client’s analysis, he did his own analysis:
- KEY STATS
- $240,000 purchase
- $24,500 rehab
- $275,000 ARV (Max)
- Rehab Takeaways
- Overall cosmetic
- + $2,500 electrical panel
- Building approval process
- Sales Analysis
- 834 sf unit bought 4 days ago
- $223,650 ($235k list price)
- Layout ideas from other rehab
- Comps
- 6 comps, 3 in building
- $305k comp @ 834 sf
- No appreciation
- Sold 13 months ago
- Can’t select 1 highest comp that’s 15% smaller
- Projected Profit:
- $11k LOSS

Outcome: No Deal!
Based on the numbers and the results, this is no-deal! Onto the next one.
Flipping Academy
Elevation is hosting a 2-day Flipping Academy in Denver on July 23 and 24, 2020 and limiting the size to 12-15 participants. Denver Investment Real Estate followers can use the promo code DIRE to get bonus one-on-one flipping consulting hours.
Connect with Derek or get more information on the next 2 day academy in Denver on July 23 and 24, 2020.
If you have a property you would like to run by Derek for a partnership flip, reach out.
YouTube Video: Flip Deal Analysis – Condo in Congress Park
Podcast: Play in new window | Download (Duration: 30:24 — 34.8MB)
Subscribe: Google Podcasts | Spotify | Stitcher | Email | TuneIn | RSS | More