CashFlowRE
Sign in Sign up
1555 Springleaf Ct
D+ Composite 48.08
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +15.1/30.0
  • ARV discount +11.4/15.0
  • DSCR +4.6/10.0
  • 1% rule +4.0/10.0
  • Schools +3.8/10.0
  • Livability +3.8/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,000

1555 Springleaf Ct · Smyrna, GA 30080
2 bd · 2.5 ba · 1,120 sqft · Townhouse public records · 34 Days on market
Built 1985 6,359 sqft lot Est $240k · 9% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

NO HOA DUES REQUIRED!!! Welcome home to this charming 2-bedroom, 2.5-bath townhouse nestled in the heart of Smyrna! This inviting residence offers the perfect blend of comfort, style, and convenience. Step inside to discover a spacious, open-concept main level featuring durable, modern flooring and a bright, airy layout ideal for both everyday living and entertaining. The updated kitchen boasts granite countertops, sleek cabinetry, stainless steel appliances, and a stylish backsplash-perfect for any home chef. The adjoining dining and living areas provide a seamless flow, highlighted by a cozy fireplace that creates a warm and welcoming atmosphere. Upstairs, you'll find two generously sized bedrooms, each with its own private en-suite bathroom, offering comfort and privacy for residents and guests alike. A convenient half bath on the main level adds to the home's functionality. Enjoy outdoor living with a private backyard space surrounded by mature trees-ideal for relaxing, entertaining, or creating your own outdoor retreat. The home also features a private driveway and a charming front entry.

Key facts

  • Updated kitchen
  • Cozy fireplace
  • Granite countertops

Tags

OPEN-CONCEPT MAIN LEVELUPDATED KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESCOZY FIREPLACEPRIVATE BACKYARD SPACE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.5-bath townhouse listed at $219k.

Deal economics

  • At list price, monthly cash flow is $72 ($861/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $198k (9.7% below list).
  • Recommended offer: $198k (9.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.5% in Smyrna — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 76/100 on livability (#27 in GA, #3,621 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A, commute A-; Watch: cost of living C-, amenities F.
  • Cobb County (suburban): math 39% / reading 45% proficiency, ranked #25 of 174 in GA (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Argyle Elementary School (math 17% / reading 22%, grade F, #878 of 1,228 statewide, top 75%, 295 students, 81% FRL); Campbell Middle School (math 20% / reading 30%, grade F, #291 of 470 statewide, top 64%, 1,222 students, 55% FRL); Campbell High School (math 20% / reading 16%, grade F, #258 of 424 statewide, top 62%, 2,928 students, 48% FRL) — zoned schools average 62% FRL vs 39% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 21% at this address vs 42% district-wide (-21 pts) — the specific schools serving this property underperform the Cobb County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.4%/yr); 409 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,625 units permitted in Cobb County in 2024 (389 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Cobb County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 22% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $197,812 (9.7% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.90%
Cap rate
6.69%
Cash-on-cash
1.40%
DSCR
1.06
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$239,680
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1449 Springleaf Cir SE 0.11mi 2/2.5 1,132 (+1%) 2mo $220,000 $194 91
1700 Wynndowne Trl #1700 0.11mi 2/2.5 1,054 (-6%) 3mo $200,000 $190 83
1700 Wynndowne Trl SE #1700 0.11mi 2/2.5 1,054 (-6%) 3mo $200,000 $190 82
1477 Springleaf Cir SE 0.14mi 2/1.5 1,132 (+1%) 9mo $239,000 $211 80
1411 Springleaf Cir SE 0.10mi 2/2.5 1,220 (+9%) 10mo $277,900 $228 72
1417 Springleaf Cir SE 0.10mi 3/2.5 (+1) 1,220 (+9%) 6mo $256,000 $210 71
1777 Timber Valley Way SE 0.32mi 2/1.5 1,152 (+3%) 10mo $225,000 $195 68
502 Spring Heights Ln SE 0.47mi 2/2.0 1,187 (+6%) 10mo $289,000 $243 58
803 Spring Heights Ln SE 0.48mi 2/2.0 1,278 (+14%) 1mo $280,000 $219 51
703 Spring Heights Ln SE 0.50mi 2/2.0 1,278 (+14%) 1mo $295,000 $231 50
1303 Vinings Forest Ln SE 0.73mi 2/2.0 1,263 (+13%) 4mo $290,000 $230 39
51 Doranne Ct SE 0.74mi 2/2.0 1,250 (+12%) 7mo $268,000 $214 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.44% rent growth · sell at horizon

5-year hold
IRR
-15.8%
Equity multiple
0.45×
Total profit
$-33,959
Equity at exit
$32,654
10-year hold
IRR
-10.3%
Equity multiple
0.42×
Total profit
$-35,781
Equity at exit
$18,935

Cash invested: $61,320 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Georgia
90 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 30080

Rents YoY
1.4%
Active inventory
409
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,978 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax from tax record
$251 /mo · $3,015/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$415
Net cashflow
$72

Break-even live

Break-even rent $1,887
Max offer price $219,000
Occupancy floor 91%

Sensitivity live

Price -10% $196 -5% $134 +0% $72 +5% $10 +10% $-52
Rent -10% $-85 -5% $-6 +0% $72 +5% $150 +10% $228
Rate -1.0pp $182 -0.5pp $127 base $72 +0.5pp $15 +1.0pp $-43

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$54,750
Closing costs
$6,570
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1677 Wynndowne Trl SE Smyrna, GA 2.0 2.5 1054 $1,950 $1.85 26d 1 0.03mi
1675 Wynndowne Trl SE Smyrna, GA 2.0 2.0 1070 $1,800 $1.68 12d 1 0.03mi
1539 Springleaf Ct SE Unit 1539 Smyrna, GA 2.0 2.5 1386 $1,925 $1.39 46d 1 0.03mi
1695 Wynndowne Trl SE Smyrna, GA 2.0 2.5 1054 $3,300 $3.13 46d 1 0.04mi
1668 Wynndowne Trl SE Smyrna, GA 2.0 2.5 1054 $1,400 $1.33 7d 1 0.06mi
1424 Springleaf Cir SE Smyrna, GA 2.0 2.5 1120 $1,550 $1.38 17d 1 0.08mi
1425 Springleaf Cir SE Smyrna, GA 2.0 2.5 1120 $1,690 $1.51 7d 1 0.10mi
2596 Bates St SE Smyrna, GA 3.0 2.0 1320 $2,695 $2.04 26d 1 0.30mi
2400 Post Village Dr SE Smyrna, GA 1.0 1.0 750 $1,052 $1.40 4d 5 0.30mi
1858 Shenandoah Valley Ln SE Smyrna, GA 2.0 2.5 1220 $3,850 $3.16 46d 1 0.32mi
1836 Cumberland Valley Pl SE Smyrna, GA 2.0 1.5 1152 $1,650 $1.43 46d 1 0.35mi
1822 Cumberland Valley Pl SE Smyrna, GA 2.0 1.5 1250 $1,700 $1.36 46d 1 0.37mi
1820 Cumberland Valley Pl SE Smyrna, GA 2.0 2.5 1152 $3,750 $3.26 46d 1 0.37mi
2871 Spring Villa Ln #2871 Smyrna, GA 3.0 3.0 1500 $2,100 $1.40 46d 1 0.37mi
2919 Lexington Trace Dr SE Smyrna, GA 2.0 2.5 1292 $2,250 $1.74 46d 1 0.38mi
1802 Cumberland Valley Pl SE Smyrna, GA 3.0 3.5 1451 $4,650 $3.20 1d 1 0.39mi
1819 Cumberland Valley Pl SE Smyrna, GA 2.0 2.5 1152 $1,550 $1.35 46d 1 0.39mi
1836 Roswell St SE Unit 1416 Smyrna, GA 1.0 1.0 806 $1,472 $1.83 1d 1 0.39mi
1836 Roswell St SE Unit 12406 Smyrna, GA 2.0 2.0 1354 $1,861 $1.37 1d 1 0.39mi
510 Spring Heights Ln Smyrna, GA 2.0 2.0 1278 $1,900 $1.49 15d 1 0.40mi
411 Spring Heights Ln SE #4 Smyrna, GA 2.0 2.0 1187 $2,000 $1.68 7d 1 0.41mi
410 Spring Heights Ln #410 Smyrna, GA 2.0 2.0 1278 $2,250 $1.76 46d 1 0.44mi
510 Spring Heights Ln SE #5 Smyrna, GA 2.0 2.0 1278 $1,900 $1.49 26d 1 0.45mi
2181 Gordon Cir SE Smyrna, GA 3.0 1.0 1250 $2,100 $1.68 46d 1 0.46mi
4030 Hawthorne Cir Unit 2 Smyrna, GA 3.0 1.5 900 $1,400 $1.56 15d 1 0.50mi
1898 Spring Rd SE Smyrna, GA 1.0 1.0 700 $1,399 $2.00 17d 3 0.52mi
1240 Mimosa Cir Smyrna, GA 3.0 2.0 1125 $1,999 $1.78 46d 1 0.58mi
1455 Spring Rd SE Unit 231 Smyrna, GA 2.0 2.0 1111 $2,115 $1.90 46d 1 0.62mi
1455 Spring Rd SE Unit 433 Smyrna, GA 1.0 1.0 727 $1,634 $2.25 46d 1 0.62mi
1455 Spring Rd SE Smyrna, GA 3.0 2.0 1409 $2,495 $1.77 46d 1 0.62mi
2200 Woodlands Dr SE Smyrna, GA 1.0–2.0 1.0–2.0 890 $2,009 $2.26 0d 60 0.65mi
53 Doranne Ct SE #53 Smyrna, GA 2.0 2.0 1250 $1,750 $1.40 22d 1 0.74mi
27 Matawan Cir SE Smyrna, GA 2.0 2.0 1404 $2,100 $1.50 5d 1 0.75mi
27 Matawan Cir SE Smyrna, GA 2.0 2.0 1404 $1,995 $1.42 19d 1 0.75mi
2170 Beech Valley Dr SE Smyrna, GA 3.0 2.0 1270 $2,550 $2.01 15d 1 0.79mi
2170 Beech Valley Dr SE Smyrna, GA 3.0 2.0 1270 $2,550 $2.01 1d 1 0.79mi
1907 Countryside Pl SE Smyrna, GA 2.0 1.0 1097 $1,595 $1.45 23d 1 0.86mi
44 Rumson Ct SE Smyrna, GA 2.0 2.0 1282 $1,800 $1.40 20d 1 0.87mi
2085 Lake Park Dr SE Smyrna, GA 1.0–2.0 1.0–2.0 965 $2,340 $2.42 0d 119 0.89mi
2198 Goodwood Blvd SE Smyrna, GA 3.0 2.5 1494 $2,695 $1.80 19d 1 0.93mi

Listing history 20 events

  1. 2026-05-15
    soldstatus $215,000 Sold 1115-char remark
    Show marketing remark (1115 chars)

    NO HOA DUES REQUIRED!!! Welcome home to this charming 2-bedroom, 2.5-bath townhouse nestled in the heart of Smyrna! This inviting residence offers the perfect blend of comfort, style, and convenience. Step inside to discover a spacious, open-concept main level featuring durable, modern flooring and a bright, airy layout ideal for both everyday living and entertaining. The updated kitchen boasts granite countertops, sleek cabinetry, stainless steel appliances, and a stylish backsplash-perfect for any home chef. The adjoining dining and living areas provide a seamless flow, highlighted by a cozy fireplace that creates a warm and welcoming atmosphere. Upstairs, you'll find two generously sized bedrooms, each with its own private en-suite bathroom, offering comfort and privacy for residents and guests alike. A convenient half bath on the main level adds to the home's functionality. Enjoy outdoor living with a private backyard space surrounded by mature trees-ideal for relaxing, entertaining, or creating your own outdoor retreat. The home also features a private driveway and a charming front entry.

  2. 2026-04-20
    status Under Contract 1115-char remark
    Show marketing remark (1115 chars)

    NO HOA DUES REQUIRED!!! Welcome home to this charming 2-bedroom, 2.5-bath townhouse nestled in the heart of Smyrna! This inviting residence offers the perfect blend of comfort, style, and convenience. Step inside to discover a spacious, open-concept main level featuring durable, modern flooring and a bright, airy layout ideal for both everyday living and entertaining. The updated kitchen boasts granite countertops, sleek cabinetry, stainless steel appliances, and a stylish backsplash-perfect for any home chef. The adjoining dining and living areas provide a seamless flow, highlighted by a cozy fireplace that creates a warm and welcoming atmosphere. Upstairs, you'll find two generously sized bedrooms, each with its own private en-suite bathroom, offering comfort and privacy for residents and guests alike. A convenient half bath on the main level adds to the home's functionality. Enjoy outdoor living with a private backyard space surrounded by mature trees-ideal for relaxing, entertaining, or creating your own outdoor retreat. The home also features a private driveway and a charming front entry.

  3. 2026-04-20
    status Pending
    Show marketing remark (1115 chars)

    NO HOA DUES REQUIRED!!! Welcome home to this charming 2-bedroom, 2.5-bath townhouse nestled in the heart of Smyrna! This inviting residence offers the perfect blend of comfort, style, and convenience. Step inside to discover a spacious, open-concept main level featuring durable, modern flooring and a bright, airy layout ideal for both everyday living and entertaining. The updated kitchen boasts granite countertops, sleek cabinetry, stainless steel appliances, and a stylish backsplash-perfect for any home chef. The adjoining dining and living areas provide a seamless flow, highlighted by a cozy fireplace that creates a warm and welcoming atmosphere. Upstairs, you'll find two generously sized bedrooms, each with its own private en-suite bathroom, offering comfort and privacy for residents and guests alike. A convenient half bath on the main level adds to the home's functionality. Enjoy outdoor living with a private backyard space surrounded by mature trees-ideal for relaxing, entertaining, or creating your own outdoor retreat. The home also features a private driveway and a charming front entry.

  4. 2026-04-01
    price $219,000 1115-char remark
    Show marketing remark (1115 chars)

    NO HOA DUES REQUIRED!!! Welcome home to this charming 2-bedroom, 2.5-bath townhouse nestled in the heart of Smyrna! This inviting residence offers the perfect blend of comfort, style, and convenience. Step inside to discover a spacious, open-concept main level featuring durable, modern flooring and a bright, airy layout ideal for both everyday living and entertaining. The updated kitchen boasts granite countertops, sleek cabinetry, stainless steel appliances, and a stylish backsplash-perfect for any home chef. The adjoining dining and living areas provide a seamless flow, highlighted by a cozy fireplace that creates a warm and welcoming atmosphere. Upstairs, you'll find two generously sized bedrooms, each with its own private en-suite bathroom, offering comfort and privacy for residents and guests alike. A convenient half bath on the main level adds to the home's functionality. Enjoy outdoor living with a private backyard space surrounded by mature trees-ideal for relaxing, entertaining, or creating your own outdoor retreat. The home also features a private driveway and a charming front entry.

  5. 2026-04-01
    price $219,000
    Show marketing remark (1115 chars)

    NO HOA DUES REQUIRED!!! Welcome home to this charming 2-bedroom, 2.5-bath townhouse nestled in the heart of Smyrna! This inviting residence offers the perfect blend of comfort, style, and convenience. Step inside to discover a spacious, open-concept main level featuring durable, modern flooring and a bright, airy layout ideal for both everyday living and entertaining. The updated kitchen boasts granite countertops, sleek cabinetry, stainless steel appliances, and a stylish backsplash-perfect for any home chef. The adjoining dining and living areas provide a seamless flow, highlighted by a cozy fireplace that creates a warm and welcoming atmosphere. Upstairs, you'll find two generously sized bedrooms, each with its own private en-suite bathroom, offering comfort and privacy for residents and guests alike. A convenient half bath on the main level adds to the home's functionality. Enjoy outdoor living with a private backyard space surrounded by mature trees-ideal for relaxing, entertaining, or creating your own outdoor retreat. The home also features a private driveway and a charming front entry.

  6. 2026-03-16
    listed $239,000 New 1115-char remark
    Show marketing remark (1115 chars)

    NO HOA DUES REQUIRED!!! Welcome home to this charming 2-bedroom, 2.5-bath townhouse nestled in the heart of Smyrna! This inviting residence offers the perfect blend of comfort, style, and convenience. Step inside to discover a spacious, open-concept main level featuring durable, modern flooring and a bright, airy layout ideal for both everyday living and entertaining. The updated kitchen boasts granite countertops, sleek cabinetry, stainless steel appliances, and a stylish backsplash-perfect for any home chef. The adjoining dining and living areas provide a seamless flow, highlighted by a cozy fireplace that creates a warm and welcoming atmosphere. Upstairs, you'll find two generously sized bedrooms, each with its own private en-suite bathroom, offering comfort and privacy for residents and guests alike. A convenient half bath on the main level adds to the home's functionality. Enjoy outdoor living with a private backyard space surrounded by mature trees-ideal for relaxing, entertaining, or creating your own outdoor retreat. The home also features a private driveway and a charming front entry.

  7. 2026-03-16
    listed $239,000 Active
    Show marketing remark (1115 chars)

    NO HOA DUES REQUIRED!!! Welcome home to this charming 2-bedroom, 2.5-bath townhouse nestled in the heart of Smyrna! This inviting residence offers the perfect blend of comfort, style, and convenience. Step inside to discover a spacious, open-concept main level featuring durable, modern flooring and a bright, airy layout ideal for both everyday living and entertaining. The updated kitchen boasts granite countertops, sleek cabinetry, stainless steel appliances, and a stylish backsplash-perfect for any home chef. The adjoining dining and living areas provide a seamless flow, highlighted by a cozy fireplace that creates a warm and welcoming atmosphere. Upstairs, you'll find two generously sized bedrooms, each with its own private en-suite bathroom, offering comfort and privacy for residents and guests alike. A convenient half bath on the main level adds to the home's functionality. Enjoy outdoor living with a private backyard space surrounded by mature trees-ideal for relaxing, entertaining, or creating your own outdoor retreat. The home also features a private driveway and a charming front entry.

  8. 2023-08-06
    historical $1,700
  9. 2023-07-19
    listed $1,700
  10. 2020-12-07
    soldstatus $198,500 Closed 691-char remark
    Show marketing remark (691 chars)

    Location! Location! Location! Welcome home to this charming, 2 bedroom, 2.5 bathroom, end unit, cul-de-sac townhome in Smyrna’s Peppertree subdivision. Easy access to interstates and minutes to shopping, dining, Smyrna Market Village, Taylor-Brawner Park, The Battery/Truist Park, Chattahoochee River Trail and more! Updated throughout with granite in kitchen and baths, stainless steel appliances, new flooring, newer HVAC, Nest thermostat and Ring doorbell. Outdoor updates include a storage shed, gazebo, granite fire pit, slate front porch, front rose bushes and NEW roof! Don’t miss this easy living, gem of a property! Move in ready and no HOA fees… Home sweet home!

  11. 2020-12-07
    soldstatus $198,500 Sold
    Show marketing remark (691 chars)

    Location! Location! Location! Welcome home to this charming, 2 bedroom, 2.5 bathroom, end unit, cul-de-sac townhome in Smyrna’s Peppertree subdivision. Easy access to interstates and minutes to shopping, dining, Smyrna Market Village, Taylor-Brawner Park, The Battery/Truist Park, Chattahoochee River Trail and more! Updated throughout with granite in kitchen and baths, stainless steel appliances, new flooring, newer HVAC, Nest thermostat and Ring doorbell. Outdoor updates include a storage shed, gazebo, granite fire pit, slate front porch, front rose bushes and NEW roof! Don’t miss this easy living, gem of a property! Move in ready and no HOA fees… Home sweet home!

  12. 2020-12-07
    soldstatus $198,500
    Show marketing remark (691 chars)

    Location! Location! Location! Welcome home to this charming, 2 bedroom, 2.5 bathroom, end unit, cul-de-sac townhome in Smyrna’s Peppertree subdivision. Easy access to interstates and minutes to shopping, dining, Smyrna Market Village, Taylor-Brawner Park, The Battery/Truist Park, Chattahoochee River Trail and more! Updated throughout with granite in kitchen and baths, stainless steel appliances, new flooring, newer HVAC, Nest thermostat and Ring doorbell. Outdoor updates include a storage shed, gazebo, granite fire pit, slate front porch, front rose bushes and NEW roof! Don’t miss this easy living, gem of a property! Move in ready and no HOA fees… Home sweet home!

  13. 2020-11-30
    status Pending 691-char remark
    Show marketing remark (691 chars)

    Location! Location! Location! Welcome home to this charming, 2 bedroom, 2.5 bathroom, end unit, cul-de-sac townhome in Smyrna’s Peppertree subdivision. Easy access to interstates and minutes to shopping, dining, Smyrna Market Village, Taylor-Brawner Park, The Battery/Truist Park, Chattahoochee River Trail and more! Updated throughout with granite in kitchen and baths, stainless steel appliances, new flooring, newer HVAC, Nest thermostat and Ring doorbell. Outdoor updates include a storage shed, gazebo, granite fire pit, slate front porch, front rose bushes and NEW roof! Don’t miss this easy living, gem of a property! Move in ready and no HOA fees… Home sweet home!

  14. 2020-11-23
    status Under Contract
  15. 2020-11-22
    historical Active Under Contract 691-char remark
    Show marketing remark (691 chars)

    Location! Location! Location! Welcome home to this charming, 2 bedroom, 2.5 bathroom, end unit, cul-de-sac townhome in Smyrna’s Peppertree subdivision. Easy access to interstates and minutes to shopping, dining, Smyrna Market Village, Taylor-Brawner Park, The Battery/Truist Park, Chattahoochee River Trail and more! Updated throughout with granite in kitchen and baths, stainless steel appliances, new flooring, newer HVAC, Nest thermostat and Ring doorbell. Outdoor updates include a storage shed, gazebo, granite fire pit, slate front porch, front rose bushes and NEW roof! Don’t miss this easy living, gem of a property! Move in ready and no HOA fees… Home sweet home!

  16. 2020-11-19
    listed $200,000 Active 691-char remark
    Show marketing remark (691 chars)

    Location! Location! Location! Welcome home to this charming, 2 bedroom, 2.5 bathroom, end unit, cul-de-sac townhome in Smyrna’s Peppertree subdivision. Easy access to interstates and minutes to shopping, dining, Smyrna Market Village, Taylor-Brawner Park, The Battery/Truist Park, Chattahoochee River Trail and more! Updated throughout with granite in kitchen and baths, stainless steel appliances, new flooring, newer HVAC, Nest thermostat and Ring doorbell. Outdoor updates include a storage shed, gazebo, granite fire pit, slate front porch, front rose bushes and NEW roof! Don’t miss this easy living, gem of a property! Move in ready and no HOA fees… Home sweet home!

  17. 2020-11-19
    listed $200,000 New
    Show marketing remark (691 chars)

    Location! Location! Location! Welcome home to this charming, 2 bedroom, 2.5 bathroom, end unit, cul-de-sac townhome in Smyrna’s Peppertree subdivision. Easy access to interstates and minutes to shopping, dining, Smyrna Market Village, Taylor-Brawner Park, The Battery/Truist Park, Chattahoochee River Trail and more! Updated throughout with granite in kitchen and baths, stainless steel appliances, new flooring, newer HVAC, Nest thermostat and Ring doorbell. Outdoor updates include a storage shed, gazebo, granite fire pit, slate front porch, front rose bushes and NEW roof! Don’t miss this easy living, gem of a property! Move in ready and no HOA fees… Home sweet home!

  18. 2003-11-03
    soldstatus $135,000
  19. 1999-03-31
    soldstatus $96,500
  20. 1985-05-28
    soldstatus $54,800

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$3,015 · $251/mo
Projected year-2 tax
$3,015 · $251/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 22% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 7 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$23,737
− Mortgage interest
−$12,267
− Property taxes
−$3,015
− Insurance
−$1,095
− Repairs & maintenance
−$1,899
− Management
−$1,899
− Depreciation
−$6,371
Taxable loss
−$2,809
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$674
After-tax cash flow
$1,535/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Cobb County
NCES district ID
1301290
Math proficiency
39% ▼ -15.00%
Reading proficiency
45% ▼ -10.00%
Median HH income
$68,845
Composite
37.93/100
National rank
#4308
State rank
#25 of 174 in GA

Livability — Smyrna

Score
76/100
State rank
#27
US rank
#3621

Category grades

Amenities F Commute A- Cost of living C- Crime B Employment A Housing A+ Health & safety C User ratings B

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Smyrna, GA
County
Cobb County · 777,758 people
City population
80,612
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
53,316
Household income
$91,957
Rent vs Own
52.7% rent · 47.3% own
Severe rent burden
3023.0

Population outlook (Cobb County) Hauer SSP2

Today (2025)
868,385 people
By 2030
929,614 · +7.1%
By 2040
1,047,533 · +20.6%
By 2050
1,155,537 · +33.1%
By 2075
1,405,030 · +61.8%
By 2100
1,555,058 · +79.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
White 38% Black 33% Hispanic / Latino 14% Two or more races 9% Asian 8%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Slovak 2% Italian 2% Lithuanian 1%
Foreign-born
16% · Canada, China, Jamaica
Languages at home
78% English-only · Spanish 12% Other Indo-European 4% Other Asian/Pacific 2%

Political lean MEDSL · Cobb

2024 margin
D (+14.9) · D 56.9% · R 42.0% · Other 1.1%
2008→2024 swing
+24.3pp toward D · 2008: -9.4pp · 2024: 14.9pp
All cycles
2024: D+14.9 2020: D+14.3 2016: D+2.1 2012: R+12.6 2008: R+9.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -311.51%
Current HPI
249.7217
Rent YoY
▲ 1.44%
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+292.3% since first listed
20 events — show timeline
  • 2026-05-15 Sold (MLS) $215,000 GAMLS
  • 2026-04-20 Pending GAMLS
  • 2026-04-20 Pending FMLS
  • 2026-04-01 Price Changed $219,000 GAMLS
  • 2026-04-01 Price Changed $219,000 FMLS
  • 2026-03-16 Listed $239,000 FMLS
  • 2026-03-16 Listed $239,000 GAMLS
  • 2023-08-06 Rental Removed $1,700 APPFOLIO
  • 2023-07-19 Listed for Rent $1,700 APPFOLIO
  • 2020-12-07 Sold (Public Records) $198,500 Public Records
  • 2020-12-07 Sold (MLS) $198,500 GAMLS
  • 2020-12-07 Sold (MLS) $198,500 FMLS
  • 2020-11-30 Pending FMLS
  • 2020-11-23 Pending GAMLS
  • 2020-11-22 Contingent FMLS
  • 2020-11-19 Listed $200,000 GAMLS
  • 2020-11-19 Listed $200,000 FMLS
  • 2003-11-03 Sold (Public Records) $135,000 Public Records
  • 1999-03-31 Sold (Public Records) $96,500 Public Records
  • 1985-05-28 Sold (Public Records) $54,800 Public Records

Property tax history

+5.8%/yr

Latest (2025): $3,015 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…