Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30080 | $499,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$499,000
$260/sqft
Bid $
$375,734
Max bid / MAO
Room
~$123,266 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,452
$48/sqft
ARV
$394,343

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 $ $375,734 · Ask $499,000

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 sqft1919 sqft
ARV$394,343
List− $499,000
Rehab− $92,452
Gross profit$-197,109

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30080

Street locked · 30080 · TOWNHOMES $425,000 · 1998 sqft
Street locked · 30080 · SINGLE_FAMILY $484,000 · 2038 sqft
Street locked · 30080 · SINGLE_FAMILY $457,500 · 2038 sqft

Net pro forma

Includes closing costs & 4.34-month carry

Buy closing (2%)$9,980
Holding carry$23,530
All-in capital$624,962
Sell costs (6%)− $23,661
Net proceeds$370,682
Net profit $-55,899
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,452

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: $92,452
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,919 sqft × $3.00) $5,757
Flooring — Hardwood Refinish (1,919 sqft × $4.50) $8,636
Contingency (15%) $12,059

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
4.0
Sqft
1919
Zip
30080

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

BID TARGET Street locked · 30080

Street locked · 30080

Smyrna, GA 30080

Ask$279,000
Bid $$216,350
Room~$62,650 over max bid · 22% of ask
WALK Street locked · 30080

Street locked · 30080

Smyrna, GA 30080

Ask$695,000
Bid $$548,087
Room~$146,913 over max bid · 21% of ask
WALK Street locked · 30080

Street locked · 30080

Smyrna, GA 30080

Ask$624,000
Bid $$486,152
Room~$137,848 over max bid · 22% of ask
WALK Street locked · 30080

Street locked · 30080

Smyrna, GA 30080

Ask$550,000
Bid $$420,084
Room~$129,916 over max bid · 24% of ask
WALK Street locked · 30080

Street locked · 30080

Smyrna, GA 30080

Ask$655,000
Bid $$515,125
Room~$139,875 over max bid · 21% of ask
← Bid/Pass Tape