Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30075 | $799,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$799,990
$348/sqft
Bid $
$595,534
Max bid / MAO
Room
~$204,456 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,703
$42/sqft
ARV
$509,422

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 $ $595,534 · Ask $799,990

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 sqft2296 sqft
ARV$509,422
List− $799,990
Rehab− $95,703
Gross profit$-386,271

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30075

Street locked · 30075 · TOWNHOMES $489,900 · 2243 sqft
Street locked · 30075 · TOWNHOMES $425,000 · 2044 sqft
Street locked · 30075 · SINGLE_FAMILY $585,000 · 2596 sqft

Net pro forma

Includes closing costs & 3.54-month carry

Buy closing (2%)$16,000
Holding carry$29,065
All-in capital$940,758
Sell costs (6%)− $30,565
Net proceeds$478,857
Net profit $-105,959
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $95,703

Renovation budget

Total: $95,703
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,296 sqft × $3.00) $6,888
Flooring — Hardwood Refinish (2,296 sqft × $4.50) $10,332
Contingency (15%) $12,483

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
2/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
4.0
Sqft
2296
Zip
30075

Similar flips

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

BID TARGET Street locked · 30075

Street locked · 30075

Roswell, GA 30075

Ask$249,900
Bid $$195,216
Room~$54,684 over max bid · 22% of ask
WALK Street locked · 30075

Street locked · 30075

Roswell, GA 30075

Ask$425,000
Bid $$305,515
Room~$119,485 over max bid · 28% of ask
WALK Street locked · 30075

Street locked · 30075

Roswell, GA 30075

Ask$375,000
Bid $$286,331
Room~$88,669 over max bid · 24% of ask
WALK Street locked · 30075

Street locked · 30075

Roswell, GA 30075

Ask$399,000
Bid $$304,193
Room~$94,807 over max bid · 24% of ask
WALK Street locked · 30075

Street locked · 30075

Roswell, GA 30075

Ask$629,000
Bid $$471,378
Room~$157,622 over max bid · 25% of ask
← Bid/Pass Tape