Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30080 | $412,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$412,000
$223/sqft
Bid $
$249,941
Max bid / MAO
Room
~$162,059 over max bid · 39% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$46,200
$25/sqft
ARV
$386,964

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 $ $249,941 · Ask $412,000

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 sqft1848 sqft
ARV$386,964
List− $412,000
Rehab− $46,200
Gross profit$-71,236

Contextual market baseline

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

Street locked · 30080 · TOWNHOMES $360,000 · 1752 sqft
Street locked · 30080 · TOWNHOMES $425,000 · 1998 sqft
Street locked · 30080 · SINGLE_FAMILY $484,000 · 2038 sqft

Net pro forma

Includes closing costs & 3.49-month carry

Buy closing (2%)$8,240
Holding carry$13,181
All-in capital$479,621
Sell costs (6%)− $23,218
Net proceeds$363,746
Net profit $-123,493
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: $46,200
Renovation Budget (estimated) $46,200

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
4
Baths
4.0
Sqft
1848
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