Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30040 | $419,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$419,900
$306/sqft
Bid $
$306,423
Max bid / MAO
Room
~$113,477 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,742
$64/sqft
ARV
$269,168

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 $ $306,423 · Ask $419,900

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 sqft1373 sqft
ARV$269,168
List− $419,900
Rehab− $87,742
Gross profit$-238,474

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30040

Street locked · 30040 · SINGLE_FAMILY $389,700 · 1342 sqft
Street locked · 30040 · CONDOS $375,000 · 1328 sqft
Street locked · 30040 · OTHER $280,000 · 1140 sqft

Net pro forma

Includes closing costs & 3.95-month carry

Buy closing (2%)$8,398
Holding carry$18,381
All-in capital$534,421
Sell costs (6%)− $16,150
Net proceeds$253,018
Net profit $-57,262
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,742

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: $87,742
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,373 sqft × $3.00) $4,119
Flooring — Hardwood Refinish (1,373 sqft × $4.50) $6,178
Contingency (15%) $11,445

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
2
Baths
3.0
Sqft
1373
Zip
30040

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 · 30040

Street locked · 30040

Cumming, GA 30040

Ask$565,000
Bid $$430,553
Room~$134,447 over max bid · 24% of ask
WALK Street locked · 30040

Street locked · 30040

Cumming, GA 30040

Ask$499,990
Bid $$372,938
Room~$127,052 over max bid · 25% of ask
WALK Street locked · 30040

Street locked · 30040

Cumming, GA 30040

Ask$540,000
Bid $$413,361
Room~$126,639 over max bid · 23% of ask
WALK Street locked · 30040

Street locked · 30040

Cumming, GA 30040

Ask$743,080
Bid $$593,818
Room~$149,262 over max bid · 20% of ask
WALK Street locked · 30040

Street locked · 30040

Cumming, GA 30040

Ask$574,019
Bid $$438,458
Room~$135,561 over max bid · 24% of ask
← Bid/Pass Tape