Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30303 | $120,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$120,000
$197/sqft
Bid $
$32,584
Max bid / MAO
Room
~$87,416 over max bid · 73% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,161
$133/sqft
ARV
$106,443

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 $ $32,584 · Ask $120,000

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 sqft610 sqft
ARV$106,443
List− $120,000
Rehab− $81,161
Gross profit$-94,718

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30303

Street locked · 30303 · CONDOS $120,000 · 591 sqft
Street locked · 30303 · CONDOS $99,000 · 590 sqft
Street locked · 30303 · CONDOS $110,000 · 670 sqft

Net pro forma

Includes closing costs & 5.6-month carry

Buy closing (2%)$2,400
Holding carry$10,326
All-in capital$213,887
Sell costs (6%)− $6,387
Net proceeds$100,056
Net profit $-74,021
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,161

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: $81,161
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (610 sqft × $3.00) $1,830
Flooring — Hardwood Refinish (610 sqft × $4.50) $2,745
Contingency (15%) $10,586

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
1
Baths
1.0
Sqft
610
Zip
30303

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 · 30303

Street locked · 30303

Atlanta, GA 30303

Ask$174,900
Bid $$80,326
Room~$94,574 over max bid · 54% of ask
WALK Street locked · 30303

Street locked · 30303

Atlanta, GA 30303

Ask$80,000
Bid $$0
Room~$80,000 over max bid · 100% of ask
WALK Street locked · 30303

Street locked · 30303

Atlanta, GA 30303

Ask$235,000
Bid $$135,330
Room~$99,670 over max bid · 42% of ask
WALK Street locked · 30303

Street locked · 30303

Atlanta, GA 30303

Ask$120,000
Bid $$33,811
Room~$86,189 over max bid · 72% of ask
WALK Street locked · 30303

Street locked · 30303

Atlanta, GA 30303

Ask$189,000
Bid $$93,504
Room~$95,496 over max bid · 51% of ask
← Bid/Pass Tape