Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30058 | $260,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$260,000
$161/sqft
Bid $
$154,916
Max bid / MAO
Room
~$105,084 over max bid · 40% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,846
$56/sqft
ARV
$192,593

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 $ $154,916 · Ask $260,000

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 sqft1617 sqft
ARV$192,593
List− $260,000
Rehab− $89,846
Gross profit$-157,253

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30058

Street locked · 30058 · SINGLE_FAMILY $240,000 · 1640 sqft
Street locked · 30058 · TOWNHOMES $199,900 · 1572 sqft
Street locked · 30058 · TOWNHOMES $198,000 · 1514 sqft

Net pro forma

Includes closing costs & 9.14-month carry

Buy closing (2%)$5,200
Holding carry$29,311
All-in capital$384,357
Sell costs (6%)− $11,556
Net proceeds$181,037
Net profit $-71,967
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,846

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: $89,846
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,617 sqft × $3.00) $4,851
Flooring — Hardwood Refinish (1,617 sqft × $4.50) $7,276
Contingency (15%) $11,719

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
3
Baths
3.0
Sqft
1617
Zip
30058

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 · 30058

Street locked · 30058

Lithonia, GA 30058

Ask$407,460
Bid $$285,173
Room~$122,287 over max bid · 30% of ask
WALK Street locked · 30058

Street locked · 30058

Lithonia, GA 30058

Ask$299,900
Bid $$190,516
Room~$109,384 over max bid · 36% of ask
WALK Street locked · 30058

Street locked · 30058

Lithonia, GA 30058

Ask$212,000
Bid $$110,172
Room~$101,828 over max bid · 48% of ask
WALK Street locked · 30058

Street locked · 30058

Stonecrest, GA 30058

Ask$319,900
Bid $$206,941
Room~$112,959 over max bid · 35% of ask
WALK Street locked · 30058

Street locked · 30058

Lithonia, GA 30058

Ask$299,900
Bid $$190,516
Room~$109,384 over max bid · 36% of ask
← Bid/Pass Tape