Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30281 | $479,950 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$479,950
$207/sqft
Bid $
$354,581
Max bid / MAO
Room
~$125,369 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,867
$41/sqft
ARV
$328,658

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 $ $354,581 · Ask $479,950

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 sqft2315 sqft
ARV$328,658
List− $479,950
Rehab− $95,867
Gross profit$-247,159

Contextual market baseline

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

Street locked · 30281 · TOWNHOMES $479,500 · 2315 sqft
Street locked · 30281 · SINGLE_FAMILY $290,000 · 2297 sqft
Street locked · 30281 · SINGLE_FAMILY $329,900 · 2213 sqft

Net pro forma

Includes closing costs & 6.02-month carry

Buy closing (2%)$9,599
Holding carry$31,776
All-in capital$617,192
Sell costs (6%)− $19,719
Net proceeds$308,938
Net profit $-60,904
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,867

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: $95,867
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,315 sqft × $3.00) $6,945
Flooring — Hardwood Refinish (2,315 sqft × $4.50) $10,418
Contingency (15%) $12,504

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
3
Baths
3.0
Sqft
2315
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