Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30080 | $259,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$259,900
$250/sqft
Bid $
$137,993
Max bid / MAO
Room
~$121,907 over max bid · 47% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$26,000
$25/sqft
ARV
$214,278

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 $ $137,993 · Ask $259,900

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 sqft1040 sqft
ARV$214,278
List− $259,900
Rehab− $26,000
Gross profit$-71,622

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30080

Street locked · 30080 · CONDOS $255,000 · 1040 sqft
Street locked · 30080 · TOWNHOMES $205,000 · 1070 sqft
Street locked · 30080 · SINGLE_FAMILY $347,000 · 1075 sqft

Net pro forma

Includes closing costs & 5.07-month carry

Buy closing (2%)$5,198
Holding carry$12,079
All-in capital$303,177
Sell costs (6%)− $12,857
Net proceeds$201,421
Net profit $-102,113
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $26,000
Renovation Budget (estimated) $26,000

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
40/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
1040
Zip
30080

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

BID TARGET Street locked · 30080

Street locked · 30080

Smyrna, GA 30080

Ask$279,000
Bid $$216,350
Room~$62,650 over max bid · 22% of ask
WALK Street locked · 30080

Street locked · 30080

Smyrna, GA 30080

Ask$499,000
Bid $$375,734
Room~$123,266 over max bid · 25% of ask
WALK Street locked · 30080

Street locked · 30080

Smyrna, GA 30080

Ask$695,000
Bid $$548,087
Room~$146,913 over max bid · 21% of ask
WALK Street locked · 30080

Street locked · 30080

Smyrna, GA 30080

Ask$624,000
Bid $$486,152
Room~$137,848 over max bid · 22% of ask
WALK Street locked · 30080

Street locked · 30080

Smyrna, GA 30080

Ask$550,000
Bid $$420,084
Room~$129,916 over max bid · 24% of ask
← Bid/Pass Tape