Property Location

1675 Cumberland Parkway Unit 206, Smyrna GA 30080

Interactive Map

List Price $625,000
Units 1
Est. Cap Rate 1.2%
Est. Cash-on-Cash -19.1%
Price / Unit $625,000
Est. Year 1 Cash Flow $-29,897 after debt service
1675 Cumberland Parkway Unit 206 Smyrna, GA 30080
FMLS IDX Data last updated: August 2, 2026 at 9:46 PM EST
ACTIVE
Property Description
Prime opportunity in the highly sought-after Ivy Walk mixed-use community in Vinings, ideally located at the corner of South Atlanta Road and Cumberland Parkway—just minutes from I-285. This high-visibility, end-unit professional office suite (Unit 206) offers approximately 1,500 SF of well-appointed space in a vibrant, walkable village setting. Currently tenant-occupied with a recently renewed 5-year lease, this property presents an excellent turnkey investment opportunity with stable income in place. Perfect for investors seeking long-term returns or business owners looking to secure a presence in a premier location. Ivy Walk features a dynamic mix of retail and dining, including popular destinations such as First Watch, Muss & Turner's, and South City Kitchen, creating consistent foot traffic and strong community appeal. The space is well-suited for a variety of professional, medical, wellness, or specialty service uses (buyer to verify permitted uses and association guidelines). Surrounded by affluent demographics, the Vinings area boasts a median household income exceeding $91K and a growing population base. Conveniently located near major medical centers including WellStar Health System and Northside Hospital, as well as an array of upscale shops and dining options, this location offers both accessibility and prestige. Situated within the thriving Atlanta metro market, the Smyrna/Vinings area continues to experience strong demand, low vacancy rates, and steady appreciation—making this an exceptional opportunity in one of the Sun Belt’s most desirable submarkets.
Investment Notes — Smyrna
  • Located in the Smyrna, GA area
  • Value-add opportunities typically exist through management, renovations, or operational improvements
  • Rental demand and achievable rents vary significantly by submarket — local market verification is recommended
  • Actual cash flow depends on occupancy, expenses, financing, and current market conditions
Professional Investment Analysis

Modeled from FMLS data + Atlanta metro baselines where listing data is incomplete

Price per Unit $625,000 Verified
Est. Cap Rate 1.20% Modeled
Est. Cash-on-Cash -19.13% Modeled
Est. Gross Income $15,360 Modeled
Est. NOI $7,526 Modeled
Est. Year 1 Cash Flow $-29,897 after debt service (25% down / 7% / 30-yr) Modeled
Price per Sq Ft $417 Verified
Confidence scores included Latest FMLS data Transparent modeling
Investment Calculator

Starts from list price and unit count. Pre-filled from Modeled Estimate. Override any value to model your own scenario.

$
$
$

Modeled Estimate

5.0%
46%
25%
7%
30 yrs
Gross Potential Income
Effective Gross Income
Operating Expenses
Net Operating Income (NOI)
Asking Cap Rate
Price Per Unit
Annual Debt Service
Year 1 Cash Flow
Cash-on-Cash Return
Review Further

Jeff’s Investment Take

Further review recommended before moving forward.

Est. Cap1.2%
Est. CoC-19.1%
Important Investment Disclaimer
Important Investment Information

Actual MLS Cap Rate is used when present. Gross Income uses rent roll or MLS Gross Income when available, otherwise modeled. Operating expenses use an all-in ratio by property size. Cash-on-cash assumes 25% down, 7% interest, 30-year amortization. All figures are for screening only — verify with current rent roll and expenses.

Some figures shown on this page are estimated because complete rent-roll or operating data was not provided in the listing. Estimated values are clearly marked.

Any estimated or modeled figures represent the independent analysis of Jeff Crowe / Century 21 The Avenues and are not supplied by FMLS or the listing broker.

This website and its content are for informational and educational purposes only. Nothing on this site constitutes financial, investment, tax, or real estate advice. All information is deemed reliable but not guaranteed. You should always conduct your own thorough due diligence, verify all data independently, review the physical condition of the property, and consult with your own qualified attorney, accountant, and investment advisor before making any purchase decision.

MLS ID: 7755790 · Listing courtesy of HomeSmart, Lila Basco · 404-783-1644

IDX Information Provided by Jeff Crowe · jeffcrowe@c21theavenues.com
FMLS · Updated Daily