Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30032 | $499,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$499,900
$184/sqft
Bid $
$369,836
Max bid / MAO
Room
~$130,064 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,326
$37/sqft
ARV
$419,333

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 $ $369,836 · Ask $499,900

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 sqft2716 sqft
ARV$419,333
List− $499,900
Rehab− $99,326
Gross profit$-179,893

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30032

Street locked · 30032 · SINGLE_FAMILY $495,000 · 2596 sqft
Street locked · 30032 · SINGLE_FAMILY $430,000 · 2579 sqft
Street locked · 30032 · SINGLE_FAMILY $339,000 · 2386 sqft

Net pro forma

Includes closing costs & 5.66-month carry

Buy closing (2%)$9,998
Holding carry$31,090
All-in capital$640,314
Sell costs (6%)− $25,160
Net proceeds$394,173
Net profit $-62,895
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,326

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: $99,326
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,716 sqft × $3.00) $8,148
Flooring — Hardwood Refinish (2,716 sqft × $4.50) $12,222
Contingency (15%) $12,956

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
5
Baths
4.0
Sqft
2716
Zip
30032

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 · 30032

Street locked · 30032

Decatur, GA 30032

Ask$412,650
Bid $$295,090
Room~$117,560 over max bid · 28% of ask
WALK Street locked · 30032

Street locked · 30032

Decatur, GA 30032

Ask$695,000
Bid $$554,259
Room~$140,741 over max bid · 20% of ask
WALK Street locked · 30032

Street locked · 30032

Decatur, GA 30032

Ask$510,000
Bid $$380,299
Room~$129,701 over max bid · 25% of ask
WALK Street locked · 30032

Street locked · 30032

Decatur, GA 30032

Ask$499,900
Bid $$371,062
Room~$128,838 over max bid · 26% of ask
WALK Street locked · 30032

Street locked · 30032

Decatur, GA 30032

Ask$595,900
Bid $$461,318
Room~$134,582 over max bid · 23% of ask
← Bid/Pass Tape