Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 31907 | $165,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$165,000
$104/sqft
Bid $
$66,372
Max bid / MAO
Room
~$98,628 over max bid · 60% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,596
$56/sqft
ARV
$163,252

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 $ $66,372 · Ask $165,000

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 sqft1588 sqft
ARV$163,252
List− $165,000
Rehab− $89,596
Gross profit$-91,344

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 31907

Street locked · 31907 · SINGLE_FAMILY $170,000 · 1560 sqft
Street locked · 31907 · SINGLE_FAMILY $199,000 · 1629 sqft
Street locked · 31907 · SINGLE_FAMILY $215,000 · 1639 sqft

Net pro forma

Includes closing costs & 3.06-month carry

Buy closing (2%)$3,300
Holding carry$7,141
All-in capital$265,037
Sell costs (6%)− $9,795
Net proceeds$153,457
Net profit $-79,162
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,596

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: $89,596
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,588 sqft × $3.00) $4,764
Flooring — Hardwood Refinish (1,588 sqft × $4.50) $7,146
Contingency (15%) $11,686

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
1588
Zip
31907

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 · 31907

Street locked · 31907

Columbus, GA 31907

Ask$332,712
Bid $$216,725
Room~$115,987 over max bid · 35% of ask
WALK Street locked · 31907

Street locked · 31907

Columbus, GA 31907

Ask$186,500
Bid $$87,472
Room~$99,028 over max bid · 53% of ask
WALK Street locked · 31907

Street locked · 31907

Columbus, GA 31907

Ask$199,988
Bid $$90,405
Room~$109,583 over max bid · 55% of ask
WALK Street locked · 31907

Street locked · 31907

Columbus, GA 31907

Ask$255,000
Bid $$145,837
Room~$109,163 over max bid · 43% of ask
WALK Street locked · 31907

Street locked · 31907

Columbus, GA 31907

Ask$164,900
Bid $$65,332
Room~$99,568 over max bid · 60% of ask
← Bid/Pass Tape