Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 31401 | $110,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$110,000
$92/sqft
Bid $
$18,282
Max bid / MAO
Room
~$91,718 over max bid · 83% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,216
$72/sqft
ARV
$348,845

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 $ $18,282 · Ask $110,000

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 sqft1196 sqft
ARV$348,845
List− $110,000
Rehab− $86,216
Gross profit$0

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 31401

Street locked · 31401 · SINGLE_FAMILY $305,000 · 1200 sqft
Street locked · 31401 · CONDOS $478,000 · 1180 sqft
Street locked · 31401 · CONDO $400,000 · 1155 sqft

Net pro forma

Includes closing costs & 4.88-month carry

Buy closing (2%)$2,200
Holding carry$8,777
All-in capital$207,193
Sell costs (6%)− $20,931
Net proceeds$327,914
Net profit $-80,002
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,216

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: $86,216
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,196 sqft × $3.00) $3,588
Flooring — Hardwood Refinish (1,196 sqft × $4.50) $5,382
Contingency (15%) $11,246

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
1196
Zip
31401

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 · 31401

Street locked · 31401

Savannah, GA 31401

Ask$699,500
Bid $$558,246
Room~$141,254 over max bid · 20% of ask
WALK Street locked · 31401

Street locked · 31401

Savannah, GA 31401

Ask$420,000
Bid $$306,923
Room~$113,077 over max bid · 27% of ask
WALK Street locked · 31401

Street locked · 31401

Savannah, GA 31401

Ask$420,000
Bid $$309,755
Room~$110,245 over max bid · 26% of ask
WALK Street locked · 31401

Street locked · 31401

Savannah, GA 31401

Ask$547,000
Bid $$427,538
Room~$119,462 over max bid · 22% of ask
WALK Street locked · 31401

Street locked · 31401

Savannah, GA 31401

Ask$435,000
Bid $$323,961
Room~$111,039 over max bid · 26% of ask
← Bid/Pass Tape