Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30309 | $859,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$859,000
$370/sqft
Bid $
$652,816
Max bid / MAO
Room
~$206,184 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,918
$41/sqft
ARV
$707,760

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 $ $652,816 · Ask $859,000

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 sqft2321 sqft
ARV$707,760
List− $859,000
Rehab− $95,918
Gross profit$-247,158

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30309

Street locked · 30309 · CONDOS $859,000 · 2321 sqft
Street locked · 30309 · CONDOS $769,000 · 2378 sqft
Street locked · 30309 · CONDOS $745,000 · 2104 sqft

Net pro forma

Includes closing costs & 3.83-month carry

Buy closing (2%)$17,180
Holding carry$33,526
All-in capital$1,005,624
Sell costs (6%)− $42,466
Net proceeds$665,294
Net profit $-98,728
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,918

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: $95,918
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,321 sqft × $3.00) $6,963
Flooring — Hardwood Refinish (2,321 sqft × $4.50) $10,444
Contingency (15%) $12,511

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
2/100
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
2321
Zip
30309

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 · 30309

Street locked · 30309

Atlanta, GA 30309

Ask$266,500
Bid $$163,662
Room~$102,838 over max bid · 39% of ask
WALK Street locked · 30309

Street locked · 30309

Atlanta, GA 30309

Ask$262,000
Bid $$165,755
Room~$96,245 over max bid · 37% of ask
WALK Street locked · 30309

Street locked · 30309

Atlanta, GA 30309

Ask$272,500
Bid $$174,326
Room~$98,174 over max bid · 36% of ask
WALK Street locked · 30309

Street locked · 30309

Atlanta, GA 30309

Ask$179,000
Bid $$88,377
Room~$90,623 over max bid · 51% of ask
WALK Street locked · 30309

Street locked · 30309

Atlanta, GA 30309

Ask$285,000
Bid $$182,331
Room~$102,669 over max bid · 36% of ask
← Bid/Pass Tape