Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30062 | $412,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$412,000
$228/sqft
Bid $
$313,623
Max bid / MAO
Room
~$98,377 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,468
$51/sqft
ARV
$380,235

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 $ $313,623 · Ask $412,000

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 sqft1805 sqft
ARV$380,235
List− $412,000
Rehab− $91,468
Gross profit$-123,233

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30062

Street locked · 30062 · SINGLE_FAMILY $475,000 · 1708 sqft
Street locked · 30062 · SINGLE_FAMILY $480,000 · 1960 sqft
Street locked · 30062 · SINGLE_FAMILY $450,000 · 1644 sqft

Net pro forma

Includes closing costs & 2.58-month carry

Buy closing (2%)$8,240
Holding carry$11,907
All-in capital$523,615
Sell costs (6%)− $22,814
Net proceeds$357,420
Net profit $-39,722
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $91,468

Renovation budget

Total: $91,468
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,805 sqft × $3.00) $5,415
Flooring — Hardwood Refinish (1,805 sqft × $4.50) $8,122
Contingency (15%) $11,931

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
12/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
3.0
Sqft
1805
Zip
30062

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 30062

Street locked · 30062

Marietta, GA 30062

Ask$700,000
Bid $$556,946
Room~$143,054 over max bid · 20% of ask
WALK Street locked · 30062

Street locked · 30062

Marietta, GA 30062

Ask$789,900
Bid $$632,850
Room~$157,050 over max bid · 20% of ask
WALK Street locked · 30062

Street locked · 30062

Marietta, GA 30062

Ask$749,000
Bid $$599,563
Room~$149,437 over max bid · 20% of ask
WALK Street locked · 30062

Street locked · 30062

Marietta, GA 30062

Ask$789,500
Bid $$629,854
Room~$159,646 over max bid · 20% of ask
WALK Street locked · 30062

Street locked · 30062

Marietta, GA 30062

Ask$519,000
Bid $$392,160
Room~$126,840 over max bid · 24% of ask
← Bid/Pass Tape