Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30058 | $359,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$359,000
$134/sqft
Bid $
$238,419
Max bid / MAO
Room
~$120,581 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,050
$37/sqft
ARV
$310,049

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 $ $238,419 · Ask $359,000

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 sqft2684 sqft
ARV$310,049
List− $359,000
Rehab− $99,050
Gross profit$-148,001

Contextual market baseline

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

Street locked · 30058 · SINGLE_FAMILY $305,000 · 2707 sqft
Street locked · 30058 · SINGLE_FAMILY $374,000 · 2710 sqft
Street locked · 30058 · SINGLE_FAMILY $309,000 · 2656 sqft

Net pro forma

Includes closing costs & 3.21-month carry

Buy closing (2%)$7,180
Holding carry$13,478
All-in capital$478,708
Sell costs (6%)− $18,603
Net proceeds$291,446
Net profit $-73,663
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,050

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: $99,050
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,684 sqft × $3.00) $8,052
Flooring — Hardwood Refinish (2,684 sqft × $4.50) $12,078
Contingency (15%) $12,920

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
4
Baths
3.0
Sqft
2684
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