Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30188 | $450,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$450,000
$175/sqft
Bid $
$336,825
Max bid / MAO
Room
~$113,175 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$64,350
$25/sqft
ARV
$524,166

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 $ $336,825 · Ask $450,000

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 sqft2574 sqft
ARV$524,166
List− $450,000
Rehab− $64,350
Gross profit$9,816

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30188

Street locked · 30188 · SINGLE_FAMILY $575,000 · 2584 sqft
Street locked · 30188 · SINGLE_FAMILY $775,000 · 2615 sqft
Street locked · 30188 · SINGLE_FAMILY $615,000 · 2490 sqft

Net pro forma

Includes closing costs & 3.04-month carry

Buy closing (2%)$9,000
Holding carry$12,540
All-in capital$535,890
Sell costs (6%)− $31,450
Net proceeds$492,716
Net profit $-55,771
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $64,350
Renovation Budget (estimated) $64,350

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
40/100
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
2574
Zip
30188

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 · 30188

Street locked · 30188

Woodstock, GA 30188

Ask$575,000
Bid $$444,634
Room~$130,366 over max bid · 23% of ask
WALK Street locked · 30188

Street locked · 30188

Woodstock, GA 30188

Ask$654,000
Bid $$515,264
Room~$138,736 over max bid · 21% of ask
WALK Street locked · 30188

Street locked · 30188

Woodstock, GA 30188

Ask$350,000
Bid $$245,169
Room~$104,831 over max bid · 30% of ask
WALK Street locked · 30188

Street locked · 30188

Woodstock, GA 30188

Ask$415,000
Bid $$293,126
Room~$121,874 over max bid · 29% of ask
WALK Street locked · 30188

Street locked · 30188

Woodstock, GA 30188

Ask$409,000
Bid $$298,105
Room~$110,895 over max bid · 27% of ask
← Bid/Pass Tape