Data last updated:
July 30, 2026 at 7:54 PM - 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
Modeled using FMLS data + Atlanta market benchmarks · Estimates applied where listing data is incomplete
Starts from list price and unit count. Average rent estimated from the 3 units that have rent data. Override any value to model your own scenario.
Calculated as avg of known rents × 4 units × 12
Unit Mix & Available Rent Roll
Breakdown based on data provided in the FMLS listing
| Unit | Beds | Baths | Monthly Rent |
|---|---|---|---|
| Unit 1 | 3 | 2 | $1,295 |
| Unit 2 | 2 | 2 | $1,155 |
| Unit 3 | 2 | 2 | $1,250 |
| Unit 4 | 3 | 2 | — |
| Total | 4 units | — | $3,700 |
* Rent roll information is taken from the available FMLS listing data. Many multifamily listings do not include complete or verified tenant financials. Always verify actual rents, leases, and operating expenses during due diligence.
Other Smyrna, GA multifamily properties currently available
No similar properties available at the moment.
All financial estimates (NOI, Cap Rate, Cash Flow, Year 5 projections, etc.) are modeled using available FMLS listing data combined with Atlanta metro market benchmarks (including estimated average rents, vacancy, and expense ratios) when complete rent-roll or operating data is not provided in the listing.
Any estimated or modeled figures shown on this site 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: 7770245 · Listing courtesy of Keller Williams Realty Atlanta Partners, Jingru Sui · 404-375-2120