Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30331 | $569,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$569,999
$157/sqft
Bid $
$427,674
Max bid / MAO
Room
~$142,325 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$107,157
$30/sqft
ARV
$457,258

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 $ $427,674 · Ask $569,999

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 sqft3624 sqft
ARV$457,258
List− $569,999
Rehab− $107,157
Gross profit$-219,898

Contextual market baseline

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

Street locked · 30331 · SINGLE_FAMILY $325,000 · 3683 sqft
Street locked · 30331 · SINGLE_FAMILY $489,000 · 4656 sqft
Street locked · 30331 · SINGLE_FAMILY $373,000 · 2576 sqft

Net pro forma

Includes closing costs & 5.11-month carry

Buy closing (2%)$11,400
Holding carry$31,719
All-in capital$720,275
Sell costs (6%)− $27,435
Net proceeds$429,823
Net profit $-65,447
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $107,157

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: $107,157
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,624 sqft × $3.00) $10,872
Flooring — Hardwood Refinish (3,624 sqft × $4.50) $16,308
Contingency (15%) $13,977

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
5
Baths
5.0
Sqft
3624
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