Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 30901 | $105,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4
Ask
$105,000
$81/sqft
Bid $
$12,731
Max bid / MAO
Room
~$92,269 over max bid · 88% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,112
$67/sqft
ARV
$106,135

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 $ $12,731 · Ask $105,000

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 sqft1300 sqft
ARV$106,135
List− $105,000
Rehab− $87,112
Gross profit$-85,977

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 30901

Street locked · 30901 · SINGLE_FAMILY $140,000 · 1260 sqft
Street locked · 30901 · LAND $54,000 · 1225 sqft
Street locked · 30901 · SINGLE_FAMILY $175,000 · 1222 sqft

Net pro forma

Includes closing costs & 5.48-month carry

Buy closing (2%)$2,100
Holding carry$9,650
All-in capital$203,862
Sell costs (6%)− $6,368
Net proceeds$99,767
Net profit $-81,315
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,112

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: $87,112
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,300 sqft × $3.00) $3,900
Flooring — Hardwood Refinish (1,300 sqft × $4.50) $5,850
Contingency (15%) $11,362

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
1.0
Sqft
1300
Zip
30901

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 · 30901

Street locked · 30901

Augusta, GA 30901

Ask$339,000
Bid $$223,397
Room~$115,603 over max bid · 34% of ask
WALK Street locked · 30901

Street locked · 30901

Augusta, GA 30901

Ask$75,000
Bid $$0
Room~$75,000 over max bid · 100% of ask
WALK Street locked · 30901

Street locked · 30901

Augusta, GA 30901

Ask$296,000
Bid $$183,218
Room~$112,782 over max bid · 38% of ask
WALK Street locked · 30901

Street locked · 30901

Augusta, GA 30901

Ask$275,000
Bid $$167,015
Room~$107,985 over max bid · 39% of ask
WALK Street locked · 30901

Street locked · 30901

Augusta, GA 30901

Ask$429,000
Bid $$304,891
Room~$124,109 over max bid · 29% of ask
← Bid/Pass Tape