Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30022 | $535,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$535,000
$177/sqft
Bid $
$404,494
Max bid / MAO
Room
~$130,506 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$101,956
$34/sqft
ARV
$636,102

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 $ $404,494 · Ask $535,000

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 sqft3021 sqft
ARV$636,102
List− $535,000
Rehab− $101,956
Gross profit$-854

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30022

Street locked · 30022 · SINGLE_FAMILY $671,890 · 2747 sqft
Street locked · 30022 · SINGLE_FAMILY $950,000 · 3295 sqft
Street locked · 30022 · SINGLE_FAMILY $675,000 · 2641 sqft

Net pro forma

Includes closing costs & 4.31-month carry

Buy closing (2%)$10,700
Holding carry$25,165
All-in capital$672,821
Sell costs (6%)− $38,166
Net proceeds$597,936
Net profit $-57,501
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $101,956

Renovation budget

Total: $101,956
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,021 sqft × $3.00) $9,063
Flooring — Hardwood Refinish (3,021 sqft × $4.50) $13,594
Contingency (15%) $13,299

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
9/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
5
Baths
4.0
Sqft
3021
Zip
30022

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 30022

Street locked · 30022

Alpharetta, GA 30022

Ask$649,989
Bid $$517,621
Room~$132,368 over max bid · 20% of ask
WALK Street locked · 30022

Street locked · 30022

Alpharetta, GA 30022

Ask$570,000
Bid $$436,021
Room~$133,979 over max bid · 24% of ask
WALK Street locked · 30022

Street locked · 30022

Alpharetta, GA 30022

Ask$585,000
Bid $$454,081
Room~$130,919 over max bid · 22% of ask
WALK Street locked · 30022

Street locked · 30022

Johns Creek, GA 30022

Ask$400,000
Bid $$287,055
Room~$112,945 over max bid · 28% of ask
WALK Street locked · 30022

Street locked · 30022

Alpharetta, GA 30022

Ask$620,000
Bid $$480,612
Room~$139,388 over max bid · 22% of ask
← Bid/Pass Tape