Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30024 | $573,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$573,000
$252/sqft
Bid $
$441,919
Max bid / MAO
Room
~$131,081 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,488
$42/sqft
ARV
$438,201

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 $ $441,919 · Ask $573,000

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 sqft2271 sqft
ARV$438,201
List− $573,000
Rehab− $95,488
Gross profit$-230,287

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30024

Street locked · 30024 · SINGLE_FAMILY $573,000 · 2300 sqft
Street locked · 30024 · TOWNHOMES $425,000 · 2400 sqft
Street locked · 30024 · SINGLE_FAMILY $410,000 · 2127 sqft

Net pro forma

Includes closing costs & 3.86-month carry

Buy closing (2%)$11,460
Holding carry$23,653
All-in capital$703,601
Sell costs (6%)− $26,292
Net proceeds$411,909
Net profit $-53,216
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,488

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: $95,488
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,271 sqft × $3.00) $6,813
Flooring — Hardwood Refinish (2,271 sqft × $4.50) $10,220
Contingency (15%) $12,455

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
3
Baths
4.0
Sqft
2271
Zip
30024

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 · 30024

Street locked · 30024

Suwanee, GA 30024

Ask$494,370
Bid $$372,295
Room~$122,075 over max bid · 25% of ask
WALK Street locked · 30024

Street locked · 30024

Suwanee, GA 30024

Ask$549,000
Bid $$419,793
Room~$129,207 over max bid · 24% of ask
WALK Street locked · 30024

Street locked · 30024

Suwanee, GA 30024

Ask$489,900
Bid $$368,049
Room~$121,851 over max bid · 25% of ask
WALK Street locked · 30024

Street locked · 30024

Suwanee, GA 30024

Ask$749,000
Bid $$599,790
Room~$149,210 over max bid · 20% of ask
WALK Street locked · 30024

Street locked · 30024

Suwanee, GA 30024

Ask$529,000
Bid $$399,537
Room~$129,463 over max bid · 24% of ask
← Bid/Pass Tape