Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 31907 | $162,400 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$162,400
$140/sqft
Bid $
$67,561
Max bid / MAO
Room
~$94,839 over max bid · 58% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,905
$74/sqft
ARV
$116,837

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 $ $67,561 · Ask $162,400

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 sqft1160 sqft
ARV$116,837
List− $162,400
Rehab− $85,905
Gross profit$-131,468

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 31907

Street locked · 31907 · SINGLE_FAMILY $149,900 · 1200 sqft
Street locked · 31907 · SINGLE_FAMILY $167,000 · 1092 sqft
Street locked · 31907 · SINGLE_FAMILY $117,000 · 1080 sqft

Net pro forma

Includes closing costs & 3.93-month carry

Buy closing (2%)$3,248
Holding carry$8,945
All-in capital$260,498
Sell costs (6%)− $7,010
Net proceeds$109,826
Net profit $-75,572
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,905

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: $85,905
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,160 sqft × $3.00) $3,480
Flooring — Hardwood Refinish (1,160 sqft × $4.50) $5,220
Contingency (15%) $11,205

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
2.0
Sqft
1160
Zip
31907

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 · 31907

Street locked · 31907

Columbus, GA 31907

Ask$332,712
Bid $$216,725
Room~$115,987 over max bid · 35% of ask
WALK Street locked · 31907

Street locked · 31907

Columbus, GA 31907

Ask$186,500
Bid $$87,472
Room~$99,028 over max bid · 53% of ask
WALK Street locked · 31907

Street locked · 31907

Columbus, GA 31907

Ask$165,000
Bid $$66,372
Room~$98,628 over max bid · 60% of ask
WALK Street locked · 31907

Street locked · 31907

Columbus, GA 31907

Ask$199,988
Bid $$90,405
Room~$109,583 over max bid · 55% of ask
WALK Street locked · 31907

Street locked · 31907

Columbus, GA 31907

Ask$255,000
Bid $$145,837
Room~$109,163 over max bid · 43% of ask
← Bid/Pass Tape