Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30075 | $399,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,000
$222/sqft
Bid $
$304,193
Max bid / MAO
Room
~$94,807 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,425
$51/sqft
ARV
$409,484

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 $ $304,193 · Ask $399,000

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 sqft1800 sqft
ARV$409,484
List− $399,000
Rehab− $91,425
Gross profit$-80,941

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30075

Street locked · 30075 · TOWNHOMES $405,100 · 1794 sqft
Street locked · 30075 · SINGLE_FAMILY $450,000 · 1876 sqft
Street locked · 30075 · CONDOS $540,000 · 1717 sqft

Net pro forma

Includes closing costs & 2.66-month carry

Buy closing (2%)$7,980
Holding carry$11,958
All-in capital$510,363
Sell costs (6%)− $24,569
Net proceeds$384,915
Net profit $-37,468
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $91,425

Renovation budget

Total: $91,425
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,800 sqft × $3.00) $5,400
Flooring — Hardwood Refinish (1,800 sqft × $4.50) $8,100
Contingency (15%) $11,925

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
12/100
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
1800
Zip
30075

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

BID TARGET Street locked · 30075

Street locked · 30075

Roswell, GA 30075

Ask$249,900
Bid $$195,216
Room~$54,684 over max bid · 22% of ask
WALK Street locked · 30075

Street locked · 30075

Roswell, GA 30075

Ask$425,000
Bid $$305,515
Room~$119,485 over max bid · 28% of ask
WALK Street locked · 30075

Street locked · 30075

Roswell, GA 30075

Ask$375,000
Bid $$286,331
Room~$88,669 over max bid · 24% of ask
WALK Street locked · 30075

Street locked · 30075

Roswell, GA 30075

Ask$629,000
Bid $$471,378
Room~$157,622 over max bid · 25% of ask
WALK Street locked · 30075

Street locked · 30075

Roswell, GA 30075

Ask$799,990
Bid $$595,534
Room~$204,456 over max bid · 26% of ask
← Bid/Pass Tape