Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30281 | $382,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$382,000
$203/sqft
Bid $
$266,680
Max bid / MAO
Room
~$115,320 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,150
$49/sqft
ARV
$263,101

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 $ $266,680 · Ask $382,000

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 sqft1884 sqft
ARV$263,101
List− $382,000
Rehab− $92,150
Gross profit$-211,049

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30281

Street locked · 30281 · SINGLE_FAMILY $362,000 · 1884 sqft
Street locked · 30281 · SINGLE_FAMILY $310,000 · 1889 sqft
Street locked · 30281 · SINGLE_FAMILY $410,000 · 1956 sqft

Net pro forma

Includes closing costs & 5.28-month carry

Buy closing (2%)$7,640
Holding carry$22,949
All-in capital$504,739
Sell costs (6%)− $15,786
Net proceeds$247,315
Net profit $-64,766
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,150

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: $92,150
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,884 sqft × $3.00) $5,652
Flooring — Hardwood Refinish (1,884 sqft × $4.50) $8,478
Contingency (15%) $12,020

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
2.0
Sqft
1884
Zip
30281

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 · 30281

Street locked · 30281

Stockbridge, GA 30281

Ask$309,990
Bid $$200,976
Room~$109,014 over max bid · 35% of ask
WALK Street locked · 30281

Street locked · 30281

Stockbridge, GA 30281

Ask$431,390
Bid $$307,539
Room~$123,851 over max bid · 29% of ask
WALK Street locked · 30281

Street locked · 30281

Stockbridge, GA 30281

Ask$325,400
Bid $$215,717
Room~$109,683 over max bid · 34% of ask
WALK Street locked · 30281

Street locked · 30281

Stockbridge, GA 30281

Ask$337,600
Bid $$225,336
Room~$112,264 over max bid · 33% of ask
WALK Street locked · 30281

Street locked · 30281

Stockbridge, GA 30281

Ask$322,900
Bid $$213,380
Room~$109,520 over max bid · 34% of ask
← Bid/Pass Tape