Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30144 | $399,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,000
$147/sqft
Bid $
$305,494
Max bid / MAO
Room
~$93,506 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,352
$37/sqft
ARV
$484,390

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 $ $305,494 · Ask $399,000

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 sqft2719 sqft
ARV$484,390
List− $399,000
Rehab− $99,352
Gross profit$-13,962

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30144

Street locked · 30144 · SINGLE_FAMILY $450,000 · 2675 sqft
Street locked · 30144 · SINGLE_FAMILY $410,000 · 2780 sqft
Street locked · 30144 · SINGLE_FAMILY $535,000 · 2850 sqft

Net pro forma

Includes closing costs & 3.77-month carry

Buy closing (2%)$7,980
Holding carry$17,222
All-in capital$523,554
Sell costs (6%)− $29,063
Net proceeds$455,326
Net profit $-34,678
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $99,352

Renovation budget

Total: $99,352
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,719 sqft × $3.00) $8,157
Flooring — Hardwood Refinish (2,719 sqft × $4.50) $12,236
Contingency (15%) $12,959

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
14/100
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
2719
Zip
30144

Similar flips

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

WALK Street locked · 30144

Street locked · 30144

Kennesaw, GA 30144

Ask$330,000
Bid $$253,250
Room~$76,750 over max bid · 23% of ask
WALK Street locked · 30144

Street locked · 30144

Kennesaw, GA 30144

Ask$471,393
Bid $$349,992
Room~$121,401 over max bid · 26% of ask
WALK Street locked · 30144

Street locked · 30144

Kennesaw, GA 30144

Ask$645,000
Bid $$504,197
Room~$140,803 over max bid · 22% of ask
WALK Street locked · 30144

Street locked · 30144

Kennesaw, GA 30144

Ask$449,900
Bid $$330,648
Room~$119,252 over max bid · 27% of ask
WALK Street locked · 30144

Street locked · 30144

Kennesaw, GA 30144

Ask$579,900
Bid $$448,934
Room~$130,966 over max bid · 23% of ask
← Bid/Pass Tape