Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30601 | $349,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$349,000
$128/sqft
Bid $
$228,752
Max bid / MAO
Room
~$120,248 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,377
$37/sqft
ARV
$923,895

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 $ $228,752 · Ask $349,000

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 sqft2722 sqft
ARV$923,895
List− $349,000
Rehab− $99,377
Gross profit$0

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30601

Street locked · 30601 · SINGLE_FAMILY $506,300 · 2508 sqft
Street locked · 30601 · CONDOS $580,000 · 3003 sqft
Street locked · 30601 · SINGLE_FAMILY $830,000 · 2441 sqft

Net pro forma

Includes closing costs & 4.16-month carry

Buy closing (2%)$6,980
Holding carry$17,098
All-in capital$472,455
Sell costs (6%)− $55,434
Net proceeds$868,461
Net profit $-74,784
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,377

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: $99,377
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,722 sqft × $3.00) $8,166
Flooring — Hardwood Refinish (2,722 sqft × $4.50) $12,249
Contingency (15%) $12,962

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
2.5
Sqft
2722
Zip
30601

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 · 30601

Street locked · 30601

Athens, GA 30601

Ask$285,000
Bid $$182,889
Room~$102,111 over max bid · 36% of ask
WALK Street locked · 30601

Street locked · 30601

Athens, GA 30601

Ask$129,999
Bid $$38,209
Room~$91,790 over max bid · 71% of ask
WALK Street locked · 30601

Street locked · 30601

Athens, GA 30601

Ask$219,000
Bid $$123,885
Room~$95,115 over max bid · 43% of ask
WALK Street locked · 30601

Street locked · 30601

Athens, GA 30601

Ask$150,000
Bid $$58,830
Room~$91,170 over max bid · 61% of ask
WALK Street locked · 30601

Street locked · 30601

Athens, GA 30601

Ask$460,000
Bid $$348,984
Room~$111,016 over max bid · 24% of ask
← Bid/Pass Tape