Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30058 | $300,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$300,000
$102/sqft
Bid $
$181,163
Max bid / MAO
Room
~$118,837 over max bid · 40% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$101,206
$34/sqft
ARV
$352,175

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 $ $181,163 · Ask $300,000

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 sqft2934 sqft
ARV$352,175
List− $300,000
Rehab− $101,206
Gross profit$-49,031

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30058

Street locked · 30058 · SINGLE_FAMILY $345,000 · 2988 sqft
Street locked · 30058 · SINGLE_FAMILY $374,000 · 2710 sqft
Street locked · 30058 · SINGLE_FAMILY $305,000 · 2707 sqft

Net pro forma

Includes closing costs & 3.57-month carry

Buy closing (2%)$6,000
Holding carry$13,129
All-in capital$420,335
Sell costs (6%)− $21,131
Net proceeds$331,045
Net profit $-80,508
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $101,206

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: $101,206
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,934 sqft × $3.00) $8,802
Flooring — Hardwood Refinish (2,934 sqft × $4.50) $13,203
Contingency (15%) $13,201

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
3.0
Sqft
2934
Zip
30058

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 · 30058

Street locked · 30058

Lithonia, GA 30058

Ask$407,460
Bid $$285,173
Room~$122,287 over max bid · 30% of ask
WALK Street locked · 30058

Street locked · 30058

Lithonia, GA 30058

Ask$299,900
Bid $$190,516
Room~$109,384 over max bid · 36% of ask
WALK Street locked · 30058

Street locked · 30058

Lithonia, GA 30058

Ask$212,000
Bid $$110,172
Room~$101,828 over max bid · 48% of ask
WALK Street locked · 30058

Street locked · 30058

Lithonia, GA 30058

Ask$260,000
Bid $$154,916
Room~$105,084 over max bid · 40% of ask
WALK Street locked · 30058

Street locked · 30058

Stonecrest, GA 30058

Ask$319,900
Bid $$206,941
Room~$112,959 over max bid · 35% of ask
← Bid/Pass Tape