Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30022 | $650,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$650,000
$193/sqft
Bid $
$488,343
Max bid / MAO
Room
~$161,657 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$104,984
$31/sqft
ARV
$710,008

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 $ $488,343 · Ask $650,000

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 sqft3372 sqft
ARV$710,008
List− $650,000
Rehab− $104,984
Gross profit$-44,976

Contextual market baseline

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

Street locked · 30022 · SINGLE_FAMILY $950,000 · 3295 sqft
Street locked · 30022 · SINGLE_FAMILY $1,090,000 · 3760 sqft
Street locked · 30022 · SINGLE_FAMILY $840,000 · 3933 sqft

Net pro forma

Includes closing costs & 3.48-month carry

Buy closing (2%)$13,000
Holding carry$24,084
All-in capital$792,068
Sell costs (6%)− $42,600
Net proceeds$667,408
Net profit $-76,510
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $104,984

Renovation budget

Total: $104,984
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,372 sqft × $3.00) $10,116
Flooring — Hardwood Refinish (3,372 sqft × $4.50) $15,174
Contingency (15%) $13,694

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
6/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
5
Baths
3.0
Sqft
3372
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