Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30101 | $564,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$564,000
$166/sqft
Bid $
$423,969
Max bid / MAO
Room
~$140,031 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$105,217
$31/sqft
ARV
$560,801

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 $ $423,969 · Ask $564,000

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 sqft3399 sqft
ARV$560,801
List− $564,000
Rehab− $105,217
Gross profit$-108,416

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30101

Street locked · 30101 · CONDOS $544,650 · 3389 sqft
Street locked · 30101 · SINGLE_FAMILY $674,000 · 3502 sqft
Street locked · 30101 · SINGLE_FAMILY $485,000 · 3252 sqft

Net pro forma

Includes closing costs & 4.24-month carry

Buy closing (2%)$11,280
Holding carry$26,010
All-in capital$706,507
Sell costs (6%)− $33,648
Net proceeds$527,153
Net profit $-63,923
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $105,217

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: $105,217
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,399 sqft × $3.00) $10,197
Flooring — Hardwood Refinish (3,399 sqft × $4.50) $15,296
Contingency (15%) $13,724

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
5
Baths
4.0
Sqft
3399
Zip
30101

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 · 30101

Street locked · 30101

Acworth, GA 30101

Ask$370,000
Bid $$283,594
Room~$86,406 over max bid · 23% of ask
WALK Street locked · 30101

Street locked · 30101

Acworth, GA 30101

Ask$275,000
Bid $$177,406
Room~$97,594 over max bid · 35% of ask
WALK Street locked · 30101

Street locked · 30101

Acworth, GA 30101

Ask$500,000
Bid $$367,900
Room~$132,100 over max bid · 26% of ask
WALK Street locked · 30101

Street locked · 30101

Acworth, GA 30101

Ask$685,000
Bid $$537,286
Room~$147,714 over max bid · 22% of ask
WALK Street locked · 30101

Street locked · 30101

Acworth, GA 30101

Ask$419,900
Bid $$300,791
Room~$119,109 over max bid · 28% of ask
← Bid/Pass Tape