Ask

$375,000

$140/sqft

Bid $

$253,441

Max bid / MAO

Room

~$121,559 over max bid · 32% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$98,980

$37/sqft

ARV

$336,052

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 $ $253,441 · Ask $375,000

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 sqft	2676 sqft
ARV	$336,052
List	− $375,000
Rehab	− $98,980
Gross profit	$-137,928

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30253

Street locked · 30253 · SINGLE_FAMILY $250,000 · 2697 sqft

Street locked · 30253 · SINGLE_FAMILY $345,000 · 2586 sqft

Street locked · 30253 · SINGLE_FAMILY $385,000 · 2802 sqft

Net pro forma

Includes closing costs & 4.7-month carry

Buy closing (2%)	$7,500
Holding carry	$20,421
All-in capital	$501,901
Sell costs (6%)	− $20,163
Net proceeds	$315,889
Net profit	$-72,336

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $98,980

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: $98,980

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (2,676 sqft × $3.00) $8,028

Flooring — Hardwood Refinish (2,676 sqft × $4.50) $12,042

Contingency (15%) $12,910

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: 2676
Zip: 30253

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 · 30253

McDonough, GA 30253

Ask$304,032

Bid $$195,603

Room~$108,429 over max bid · 36% of ask

WALK

Street locked · 30253

McDonough, GA 30253

Ask$465,993

Bid $$336,455

Room~$129,538 over max bid · 28% of ask

WALK

Street locked · 30253

McDonough, GA 30253

Ask$460,000

Bid $$327,607

Room~$132,393 over max bid · 29% of ask

WALK

Street locked · 30253

McDonough, GA 30253

Ask$438,390

Bid $$313,583

Room~$124,807 over max bid · 28% of ask

WALK

Street locked · 30253

McDonough, GA 30253

Ask$508,891

Bid $$373,302

Room~$135,589 over max bid · 27% of ask

← Bid/Pass Tape