Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 31901 | $589,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$589,000
$287/sqft
Bid $
$458,742
Max bid / MAO
Room
~$130,258 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,581
$46/sqft
ARV
$251,197

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 $ $458,742 · Ask $589,000

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 sqft2050 sqft
ARV$251,197
List− $589,000
Rehab− $93,581
Gross profit$-431,384

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 31901

Street locked · 31901 · MULTI_FAMILY $145,000 · 2162 sqft
Street locked · 31901 · MULTI_FAMILY $130,000 · 1937 sqft
Street locked · 31901 · SINGLE_FAMILY $330,000 · 1889 sqft

Net pro forma

Includes closing costs & 3.53-month carry

Buy closing (2%)$11,780
Holding carry$22,087
All-in capital$716,448
Sell costs (6%)− $15,072
Net proceeds$236,125
Net profit $-50,000
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,581

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: $93,581
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,050 sqft × $3.00) $6,150
Flooring — Hardwood Refinish (2,050 sqft × $4.50) $9,225
Contingency (15%) $12,206

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
3.0
Sqft
2050
Zip
31901

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

CLEARS Street locked · 31901

Street locked · 31901

Columbus, GA 31901

Ask$1
Bid $$0
Roomat max bid
WALK Street locked · 31901

Street locked · 31901

Columbus, GA 31901

Ask$355,000
Bid $$235,079
Room~$119,921 over max bid · 34% of ask
WALK Street locked · 31901

Street locked · 31901

Columbus, GA 31901

Ask$325,000
Bid $$205,349
Room~$119,651 over max bid · 37% of ask
WALK Street locked · 31901

Street locked · 31901

Columbus, GA 31901

Ask$357,000
Bid $$244,515
Room~$112,485 over max bid · 32% of ask
WALK Street locked · 31901

Street locked · 31901

Columbus, GA 31901

Ask$340,000
Bid $$226,040
Room~$113,960 over max bid · 34% of ask
← Bid/Pass Tape