Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30043 | $789,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$789,900
$239/sqft
Bid $
$635,937
Max bid / MAO
Room
~$153,963 over max bid · 19% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$104,362
$32/sqft
ARV
$528,528

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 $ $635,937 · Ask $789,900

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 sqft3300 sqft
ARV$528,528
List− $789,900
Rehab− $104,362
Gross profit$-365,734

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30043

Street locked · 30043 · SINGLE_FAMILY $519,990 · 3241 sqft
Street locked · 30043 · SINGLE_FAMILY $652,000 · 3240 sqft
Street locked · 30043 · SINGLE_FAMILY $791,400 · 3473 sqft

Net pro forma

Includes closing costs & 5.22-month carry

Buy closing (2%)$15,798
Holding carry$42,790
All-in capital$952,850
Sell costs (6%)− $31,712
Net proceeds$496,816
Net profit $-45,324
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $104,362

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: $104,362
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,300 sqft × $3.00) $9,900
Flooring — Hardwood Refinish (3,300 sqft × $4.50) $14,850
Contingency (15%) $13,612

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
3300
Zip
30043

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 · 30043

Street locked · 30043

Lawrenceville, GA 30043

Ask$425,000
Bid $$302,674
Room~$122,326 over max bid · 29% of ask
WALK Street locked · 30043

Street locked · 30043

Lawrenceville, GA 30043

Ask$456,090
Bid $$331,300
Room~$124,790 over max bid · 27% of ask
WALK Street locked · 30043

Street locked · 30043

Lawrenceville, GA 30043

Ask$414,900
Bid $$297,268
Room~$117,632 over max bid · 28% of ask
WALK Street locked · 30043

Street locked · 30043

Lawrenceville, GA 30043

Ask$480,210
Bid $$354,613
Room~$125,597 over max bid · 26% of ask
WALK Street locked · 30043

Street locked · 30043

Lawrenceville, GA 30043

Ask$369,990
Bid $$254,475
Room~$115,515 over max bid · 31% of ask
← Bid/Pass Tape