CashFlowRE
Sign in Sign up
4438 Coopers Creek Dr SE
C- Composite 51.24
Why this score? — see what drove the C- 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 +15.2/30.0
  • ARV discount +14.0/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.0/10.0
  • Schools +3.8/10.0
  • Livability +3.8/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,800

4438 Coopers Creek Dr SE · Smyrna, GA 30082
2 bd · 2.5 ba · 1,320 sqft · Townhouse public records · 164 Days on market
Built 1986 6,673 sqft lot $174/sqft · 14% below area Est $269k · 14% under

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

Listing remarks MLS

Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

Key facts

  • Fresh paint
  • New light fixtures
  • Cul-de-sac

Tags

SPACIOUS LIVINGCUL-DE-SACNO HOANO RENT RESTRICTIONSFRESH PAINTNEW LIGHT FIXTURES

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 $230k.

Deal economics

  • At list price, monthly cash flow is $80 ($965/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 $207k (10.1% below list).
  • Recommended offer: $202k (12.0% below list) — sets the bar for market timing.
  • 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: schools C-, 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.
  • Market conditions: Rents rising (+3.1%/yr); 213 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); 47% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 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 164 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $40k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $66k; list at $230k implies a 248% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% 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 $202,224 (12.0% below list)

Questions for the listing agent

  1. It's been on market 164 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
6.71%
Cash-on-cash
1.50%
DSCR
1.07
GRM
9.3

CMA / ARV

ARV (median comp)
$268,598
List price
$229,800
Delta
-14.44%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4514 Coopers Creek Cir SE 0.03mi 3/2.5 (+1) 1,210 (-8%) 1mo $131,000 $108 79
1907 Ivy Glen Dr SE 0.25mi 2/2.0 1,266 (-4%) 1mo $310,000 $245 79
5019 David Pl SE 0.28mi 2/2.0 1,268 (-4%) 7mo $225,000 $177 72
5116 Laurel Bridge Ct SE 0.29mi 2/2.5 1,260 (-4%) 8mo $269,000 $213 72
5013 Laurel Springs Way SE 0.29mi 2/2.0 1,268 (-4%) 11mo $295,000 $233 69
5118 Laurel Bridge Ct SE 0.28mi 2/2.0 1,244 (-6%) 8mo $260,000 $209 69
5037 Laurel Springs Way SE 0.33mi 2/2.5 1,248 (-6%) 12mo $295,000 $236 66
5027 David Pl SE 0.25mi 2/2.0 1,188 (-10%) 8mo $225,000 $189 63
5042 Laurel Bridge Dr SE 0.29mi 2/2.5 1,200 (-9%) 10mo $290,000 $242 63
5029 David Pl 0.25mi 2/2.0 1,188 (-10%) 12mo $272,500 $229 59
1910 Cooper Landing Dr SE 0.72mi 2/2.0 1,296 (-2%) 5mo $299,000 $231 58
1899 Cooper Landing Dr SE 0.70mi 2/2.0 1,282 (-3%) 12mo $287,000 $224 50

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 · 3.12% rent growth · sell at horizon

5-year hold
IRR
-13.8%
Equity multiple
0.50×
Total profit
$-31,857
Equity at exit
$34,264
10-year hold
IRR
-4.7%
Equity multiple
0.69×
Total profit
$-20,083
Equity at exit
$19,869

Cash invested: $64,344 (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 30082

Rents YoY
3.1%
Active inventory
213
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,066 high interval (Pro) →
Mortgage (P&I)
$1,205
Tax from tax record
$251 /mo · $3,007/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$434
Net cashflow
$80

Break-even live

Break-even rent $1,964
Max offer price $229,800
Occupancy floor 91%

Sensitivity live

Price -10% $211 -5% $145 +0% $80 +5% $15 +10% $-50
Rent -10% $-83 -5% $-1 +0% $80 +5% $162 +10% $244
Rate -1.0pp $196 -0.5pp $139 base $80 +0.5pp $21 +1.0pp $-40

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
$57,450
Closing costs
$6,894
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4411 Coopers Creek Dr SE Smyrna, GA 2.0 2.0 1250 $1,950 $1.56 44d 1 0.09mi
5212 Laurel Bridge Dr SE Smyrna, GA 3.0 3.5 1838 $2,600 $1.41 44d 1 0.24mi
4279 Cabretta Dr Unit A Smyrna, GA 2.0 2.0 1700 $2,000 $1.18 5d 1 0.49mi
4270 Cabretta Dr SE Smyrna, GA 2.0 2.0 1403 $2,450 $1.75 44d 1 0.52mi
4570 S Cobb Dr SE Smyrna, GA 1.0–2.0 1.0–2.0 863 $1,691 $1.96 1d 25 0.61mi
4520 Pine St SE Smyrna, GA 3.0 1.0–2.0 1072 $2,573 $2.40 2d 35 1.04mi
4600 W Village Pl Smyrna, GA 3.0 1.0–3.0 1563 $2,656 $1.70 2d 38 1.13mi
100 Calibre Lake Pkwy SE Smyrna, GA 1.0–2.0 1.0–2.0 1015 $1,970 $1.94 3d 18 1.13mi
1438 S Diane Ct Unit a Smyrna, GA 2.0 2.5 1250 $1,950 $1.56 44d 1 1.16mi
4911 S Cobb Dr SE Smyrna, GA 1.0–2.0 1.0–2.0 975 $1,547 $1.59 1d 4 1.22mi
2026 Harwinor Rd SE Smyrna, GA 3.0 2.0 1544 $2,800 $1.81 44d 1 1.26mi
3741 Ridge Rd SE Smyrna, GA 2.0 2.0 1700 $1,500 $0.88 44d 1 1.34mi
3740 Walton Way SE Smyrna, GA 1.0–3.0 1.0–2.0 1222 $1,687 $1.38 1d 11 1.37mi
3623 Lee St SE Smyrna, GA 3.0 2.5 1594 $2,800 $1.76 45d 1 1.40mi
4949 Oakdale Rd SE Smyrna, GA 1.0–3.0 1.0–2.0 1267 $1,940 $1.53 2d 5 1.42mi

Listing history 35 events

  1. 2026-06-18
    days on market $229,800 Active 164 DOM
  2. 2026-06-17
    days on market $229,800 Active 163 DOM
  3. 2026-06-16
    days on market $229,800 Active 162 DOM
  4. 2026-06-15
    days on market $229,800 Active 161 DOM
  5. 2026-06-13
    days on market $229,800 Active 159 DOM
  6. 2026-06-13
    days on market $229,800 Active 158 DOM
  7. 2026-06-09
    days on market $229,800 Active 155 DOM
  8. 2026-06-08
    days on market $229,800 Active 154 DOM
  9. 2026-06-07
    days on market $229,800 Active 153 DOM
  10. 2026-06-04
    days on market $229,800 Active 150 DOM
  11. 2026-06-03
    days on market $229,800 Active 149 DOM
  12. 2026-06-02
    days on market $229,800 Active 148 DOM
  13. 2026-06-01
    days on market $229,800 Active 147 DOM
  14. 2026-05-31
    days on market $229,800 Active 146 DOM
  15. 2026-05-13
    status Active 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  16. 2026-05-01
    historical Active Under Contract 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  17. 2026-03-31
    price $229,800 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  18. 2026-03-18
    price $229,900 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  19. 2026-03-09
    status Active 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  20. 2026-03-08
    historical 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  21. 2026-03-02
    price $239,900 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  22. 2026-02-20
    price $244,900 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  23. 2026-01-31
    price $249,900 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  24. 2026-01-22
    price $259,900 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  25. 2026-01-19
    status Active 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  26. 2026-01-18
    historical 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  27. 2026-01-04
    listed $269,900 Active 816-char remark
    Show marketing remark (816 chars)

    Price reduction!!!spacious living in this perfectly beautiful 3-bedroom, 2½-bathroom townhome, nestled within a wonderful and established community on a cul-de-sac. This home has it all, NO HOA, NO RENT RESTRICTIONS perfect for homebuyers and/or investors wanting to expand their portfolio, endless possibilities. Fresh paint, new light fixtures, new countertop, some of the window's glass are new, new bathroom tubs, new vanities and toilet in guest bathroom, stainless appliances, new carpet, new doors and more. Excellent schools & convenient close access to Atlanta, shopping, dining, entertainment, Smyrna Market Village/West Village, the Atlanta Battery, major highways, and much more. Come tour today!Up to $13,495 in down payment assistance available to qualified homebuyers from Preferred Lender!

  28. 2025-06-15
    historical $1,899
  29. 2025-06-11
    price $1,899
  30. 2025-06-10
    listed $1,900
  31. 2013-07-24
    soldstatus $66,000
  32. 2012-10-04
    soldstatus $30,000
  33. 2012-08-15
    soldstatus $46,000
  34. 1995-03-31
    soldstatus $54,000
  35. 1986-11-26
    soldstatus $64,600

ⓘ 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
$3,007 · $251/mo
Projected year-2 tax
$3,007 · $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 ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$24,788
− Mortgage interest
−$12,872
− Property taxes
−$3,007
− Insurance
−$1,149
− Repairs & maintenance
−$1,983
− Management
−$1,983
− Depreciation
−$6,685
Taxable loss
−$2,892
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$694
After-tax cash flow
$1,659/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

County
Cobb County · 777,758 people
City population
80,612
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
27,296
Household income
$120,372
Rent vs Own
24.7% rent · 75.3% own
Severe rent burden
692.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 49% Black 26% Hispanic / Latino 13% Two or more races 12% Asian 6%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Italian 2% Serbian 2% Slovak 2%
Foreign-born
13% · Canada, Jamaica
Languages at home
81% English-only · Spanish 13% Other Indo-European 2% Other Asian/Pacific 1%

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
▼ -254.68%
Current HPI
251.7565
Rent YoY
▲ 3.12%
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

+255.7% since first listed
21 events — show timeline
  • 2026-05-13 Relisted FMLS
  • 2026-05-01 Contingent FMLS
  • 2026-03-31 Price Changed $229,800 FMLS
  • 2026-03-18 Price Changed $229,900 FMLS
  • 2026-03-09 Relisted FMLS
  • 2026-03-08 Listing Removed FMLS
  • 2026-03-02 Price Changed $239,900 FMLS
  • 2026-02-20 Price Changed $244,900 FMLS
  • 2026-01-31 Price Changed $249,900 FMLS
  • 2026-01-22 Price Changed $259,900 FMLS
  • 2026-01-19 Relisted FMLS
  • 2026-01-18 Listing Removed FMLS
  • 2026-01-04 Listed $269,900 FMLS
  • 2025-06-15 Rental Removed $1,899 APPFOLIO
  • 2025-06-11 Price Changed $1,899 APPFOLIO
  • 2025-06-10 Listed for Rent $1,900 APPFOLIO
  • 2013-07-24 Sold (Public Records) $66,000 Public Records
  • 2012-10-04 Sold (Public Records) $30,000 Public Records
  • 2012-08-15 Sold (Public Records) $46,000 Public Records
  • 1995-03-31 Sold (Public Records) $54,000 Public Records
  • 1986-11-26 Sold (Public Records) $64,600 Public Records

Property tax history

+10.7%/yr

Latest (2025): $3,007 · -4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…