Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30303 | $165,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$165,000
$146/sqft
Bid $
$70,245
Max bid / MAO
Room
~$94,755 over max bid · 57% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,646
$76/sqft
ARV
$197,181

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 $ $70,245 · Ask $165,000

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 sqft1130 sqft
ARV$197,181
List− $165,000
Rehab− $85,646
Gross profit$-53,465

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30303

Street locked · 30303 · CONDO $249,000 · 1149 sqft
Street locked · 30303 · CONDOS $289,000 · 1242 sqft
Street locked · 30303 · CONDOS $278,000 · 1294 sqft

Net pro forma

Includes closing costs & 3.43-month carry

Buy closing (2%)$3,300
Holding carry$7,881
All-in capital$261,827
Sell costs (6%)− $11,831
Net proceeds$185,350
Net profit $-75,101
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,646

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: $85,646
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,130 sqft × $3.00) $3,390
Flooring — Hardwood Refinish (1,130 sqft × $4.50) $5,085
Contingency (15%) $11,171

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
1.0
Sqft
1130
Zip
30303

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 · 30303

Street locked · 30303

Atlanta, GA 30303

Ask$174,900
Bid $$80,326
Room~$94,574 over max bid · 54% of ask
WALK Street locked · 30303

Street locked · 30303

Atlanta, GA 30303

Ask$80,000
Bid $$0
Room~$80,000 over max bid · 100% of ask
WALK Street locked · 30303

Street locked · 30303

Atlanta, GA 30303

Ask$235,000
Bid $$135,330
Room~$99,670 over max bid · 42% of ask
WALK Street locked · 30303

Street locked · 30303

Atlanta, GA 30303

Ask$120,000
Bid $$33,811
Room~$86,189 over max bid · 72% of ask
WALK Street locked · 30303

Street locked · 30303

Atlanta, GA 30303

Ask$189,000
Bid $$93,504
Room~$95,496 over max bid · 51% of ask
← Bid/Pass Tape