Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 31088 | $630,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$630,000
$186/sqft
Bid $
$485,773
Max bid / MAO
Room
~$144,227 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$105,095
$31/sqft
ARV
$388,716

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 $ $485,773 · Ask $630,000

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 sqft3385 sqft
ARV$388,716
List− $630,000
Rehab− $105,095
Gross profit$-346,379

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 31088

Street locked · 31088 · SINGLE_FAMILY $535,000 · 3479 sqft
Street locked · 31088 · SINGLE_FAMILY $325,000 · 3518 sqft
Street locked · 31088 · SINGLE_FAMILY $613,000 · 3587 sqft

Net pro forma

Includes closing costs & 3.94-month carry

Buy closing (2%)$12,600
Holding carry$26,549
All-in capital$774,244
Sell costs (6%)− $23,323
Net proceeds$365,393
Net profit $-58,620
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $105,095

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: $105,095
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,385 sqft × $3.00) $10,155
Flooring — Hardwood Refinish (3,385 sqft × $4.50) $15,232
Contingency (15%) $13,708

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
3.0
Sqft
3385
Zip
31088

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 · 31088

Street locked · 31088

Warner Robins, GA 31088

Ask$79,900
Bid $$0
Room~$79,900 over max bid · 100% of ask
WALK Street locked · 31088

Street locked · 31088

Warner Robins, GA 31088

Ask$194,900
Bid $$95,890
Room~$99,010 over max bid · 51% of ask
WALK Street locked · 31088

Street locked · 31088

Warner Robins, GA 31088

Ask$527,500
Bid $$390,482
Room~$137,018 over max bid · 26% of ask
WALK Street locked · 31088

Street locked · 31088

Warner Robins, GA 31088

Ask$409,900
Bid $$286,524
Room~$123,376 over max bid · 30% of ask
WALK Street locked · 31088

Street locked · 31088

Warner Robins, GA 31088

Ask$194,900
Bid $$95,890
Room~$99,010 over max bid · 51% of ask
← Bid/Pass Tape