Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30331 | $320,400 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$320,400
$166/sqft
Bid $
$208,685
Max bid / MAO
Room
~$111,715 over max bid · 35% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,581
$48/sqft
ARV
$247,542

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 $ $208,685 · Ask $320,400

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 sqft1934 sqft
ARV$247,542
List− $320,400
Rehab− $92,581
Gross profit$-165,439

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30331

Street locked · 30331 · SINGLE_FAMILY $155,000 · 2118 sqft
Street locked · 30331 · SINGLE_FAMILY $235,000 · 1750 sqft
Street locked · 30331 · TOWNHOMES $242,000 · 1702 sqft

Net pro forma

Includes closing costs & 5.28-month carry

Buy closing (2%)$6,408
Holding carry$19,988
All-in capital$439,377
Sell costs (6%)− $14,853
Net proceeds$232,690
Net profit $-70,041
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,581

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: $92,581
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,934 sqft × $3.00) $5,802
Flooring — Hardwood Refinish (1,934 sqft × $4.50) $8,703
Contingency (15%) $12,076

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
1934
Zip
30331

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 · 30331

Street locked · 30331

South Fulton, GA 30331

Ask$295,990
Bid $$189,474
Room~$106,516 over max bid · 36% of ask
WALK Street locked · 30331

Street locked · 30331

Atlanta, GA 30331

Ask$289,900
Bid $$184,517
Room~$105,383 over max bid · 36% of ask
WALK Street locked · 30331

Street locked · 30331

Atlanta, GA 30331

Ask$464,990
Bid $$338,985
Room~$126,005 over max bid · 27% of ask
WALK Street locked · 30331

Street locked · 30331

Atlanta, GA 30331

Ask$175,000
Bid $$77,984
Room~$97,016 over max bid · 55% of ask
WALK Street locked · 30331

Street locked · 30331

Atlanta, GA 30331

Ask$440,000
Bid $$311,358
Room~$128,642 over max bid · 29% of ask
← Bid/Pass Tape