Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30349 | $521,250 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$521,250
$171/sqft
Bid $
$387,008
Max bid / MAO
Room
~$134,242 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$102,163
$34/sqft
ARV
$396,086

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 $ $387,008 · Ask $521,250

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 sqft3045 sqft
ARV$396,086
List− $521,250
Rehab− $102,163
Gross profit$-227,327

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30349

Street locked · 30349 · SINGLE_FAMILY $504,990 · 3106 sqft
Street locked · 30349 · SINGLE_FAMILY $449,000 · 2956 sqft
Street locked · 30349 · SINGLE_FAMILY $354,000 · 3198 sqft

Net pro forma

Includes closing costs & 4.74-month carry

Buy closing (2%)$10,425
Holding carry$27,087
All-in capital$660,925
Sell costs (6%)− $23,765
Net proceeds$372,321
Net profit $-64,137
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $102,163

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: $102,163
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,045 sqft × $3.00) $9,135
Flooring — Hardwood Refinish (3,045 sqft × $4.50) $13,702
Contingency (15%) $13,326

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
3045
Zip
30349

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 · 30349

Street locked · 30349

South Fulton, GA 30349

Ask$523,985
Bid $$388,169
Room~$135,816 over max bid · 26% of ask
WALK Street locked · 30349

Street locked · 30349

South Fulton, GA 30349

Ask$329,990
Bid $$219,939
Room~$110,051 over max bid · 33% of ask
WALK Street locked · 30349

Street locked · 30349

South Fulton, GA 30349

Ask$260,000
Bid $$153,283
Room~$106,717 over max bid · 41% of ask
WALK Street locked · 30349

Street locked · 30349

South Fulton, GA 30349

Ask$476,990
Bid $$347,680
Room~$129,310 over max bid · 27% of ask
WALK Street locked · 30349

Street locked · 30349

Atlanta, GA 30349

Ask$270,000
Bid $$163,982
Room~$106,018 over max bid · 39% of ask
← Bid/Pass Tape