Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30062 | $519,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$519,000
$237/sqft
Bid $
$392,160
Max bid / MAO
Room
~$126,840 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,763
$43/sqft
ARV
$459,691

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 $ $392,160 · Ask $519,000

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 sqft2187 sqft
ARV$459,691
List− $519,000
Rehab− $94,763
Gross profit$-154,072

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30062

Street locked · 30062 · SINGLE_FAMILY $620,000 · 2208 sqft
Street locked · 30062 · SINGLE_FAMILY $475,000 · 2098 sqft
Street locked · 30062 · SINGLE_FAMILY $450,000 · 2085 sqft

Net pro forma

Includes closing costs & 3.68-month carry

Buy closing (2%)$10,380
Holding carry$20,704
All-in capital$644,847
Sell costs (6%)− $27,581
Net proceeds$432,110
Net profit $-56,706
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,763

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: $94,763
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,187 sqft × $3.00) $6,561
Flooring — Hardwood Refinish (2,187 sqft × $4.50) $9,842
Contingency (15%) $12,360

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
2187
Zip
30062

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 · 30062

Street locked · 30062

Marietta, GA 30062

Ask$700,000
Bid $$556,946
Room~$143,054 over max bid · 20% of ask
WALK Street locked · 30062

Street locked · 30062

Marietta, GA 30062

Ask$789,900
Bid $$632,850
Room~$157,050 over max bid · 20% of ask
WALK Street locked · 30062

Street locked · 30062

Marietta, GA 30062

Ask$749,000
Bid $$599,563
Room~$149,437 over max bid · 20% of ask
WALK Street locked · 30062

Street locked · 30062

Marietta, GA 30062

Ask$789,500
Bid $$629,854
Room~$159,646 over max bid · 20% of ask
WALK Street locked · 30062

Street locked · 30062

Marietta, GA 30062

Ask$550,000
Bid $$414,394
Room~$135,606 over max bid · 25% of ask
← Bid/Pass Tape