Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    Willow Tree Dr Smyrna, GA 30080

    • Garden apartment buildings
    • 852 SF
    • 0.02 lot acres
    OFF-MARKET
    Value Estimations
    $300,000
    Show details
    Cap Rate Potential
    3.8%
    Garden apartment buildings
    Location Intelligence
    Property ID
    US22-2637679
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Garden apartment buildings

    Property Details for Willow Tree Dr

    Year built
    1963
    Lot size
    0.02 lot acres
    Property size
    852 SF
    Zone code
    RM-12
    Property type
    Garden apartment buildings
    APN
    17045001400
    APU
    17045001400

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $300,000

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $320,000
      MEDICAL BUILDING
      $210,000
      RETAIL STORES
      $195,000

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Smyrna
    County
    Cobb
    State
    Georgia
    Longitude
    -84.5241
    Latitude
    33.8815
    CBSA code
    12060
    CBSA name
    ATLANTA-SANDY SPRINGS-MARIETTA, GA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $725
    $5,520
    $21,160
    $26,680
    -
    $13,800
    $52,900
    $66,700

    Comparable in this City

    • Value Estimation
      $895,000
      357,031 SF

      Windy Hl Rd

      GARDEN APT, COURT APT (5+ UNITS) • 357,031 SF
      Windy Hl Rd, Smyrna, GA 30080
      View Details
    • Value Estimation
      $935,000
      107,614 SF

      1119 Medlin SE St

      GARDEN APT, COURT APT (5+ UNITS) • 107,614 SF
      1119 Medlin SE St, Smyrna, GA 30080-4352
      View Details
    • Value Estimation by Request
      172,300 SF

      810 Windy Hl SE Rd

      GARDEN APT, COURT APT (5+ UNITS) • 172,300 SF
      810 Windy Hl SE Rd, Smyrna, GA 30080-1945
      View Details
    • Value Estimation by Request
      74,875 SF

      2001 Old Concord SE Rd

      GARDEN APT, COURT APT (5+ UNITS) • 74,875 SF
      2001 Old Concord SE Rd, Smyrna, GA 30080-1141
      View Details
    • Value Estimation
      $24,670,000
      160,030 SF

      2950 Cobb SE Dr

      GARDEN APT, COURT APT (5+ UNITS) • 160,030 SF
      2950 Cobb SE Dr, Smyrna, GA 30080-7828
      View Details
    • Value Estimation
      $480,000
      3,712 SF

      740 Mozley SE Dr, Unit 1

      GARDEN APT, COURT APT (5+ UNITS) • 3,712 SF
      740 Mozley SE Dr, Smyrna, GA 30080-1053
      View Details

    Similar Nearby for Sale

    • $279,900
      1,402 SF

      Top-Floor Condo in Village Green

      Move-in ready 3-bedroom condo near downtown Smyrna and Truist Park.
      1307 Madison Ln SE, Smyrna, GA 30080
      View Details
    • $235,000
      1,150 SF

      Move-in Ready Smyrna Condo

      Top-floor, 2-bedroom condo near Smyrna Market Village and Truist Park.
      2308 Country Park Dr SE, Smyrna, GA 30080
      View Details
    • $192,000
      1,073 SF

      Smyrna Condo with Community Amenities

      Charming 2-bedroom condo in Smyrna with excellent community amenities.
      1002 Cumberland Ct SE, Smyrna, GA 30080
      View Details
    • $264,900

      Updated Top Floor Condo

      Updated condo with roommate floorplan, close to amenities and highways.
      307 Country Park Dr SE, Smyrna, GA 30080
      View Details
    • $192,000

      Smyrna Condo with Community Amenities

      Charming 2-bedroom condo in Smyrna with excellent community amenities.
      1002 Cumberland Ct SE, Smyrna, GA 30080
      View Details
    • New
      $1,100,000
      0.29 Acres

      Smyrna Quadplex Investment Opportunity

      Income-producing quadplex in desirable Smyrna location near downtown.
      3001 Hawthorne Pl SE, Smyrna, GA 30080
      View Details

    Similar Nearby for Lease

    • $3,000 /Mo

      Spacious Townhomes Near The Battery

      Three-story townhomes near The Battery with short-term lease options.
      2786 Woodland Ter, Smyrna, GA 30080
      View Details
    • Contact for pricing
      1,350 SF

      Retail Center Near The Battery

      27,865 SF retail center in booming Smyrna, Georgia.
      2680 Cobb Pkwy SE, Smyrna, GA 30080
      View Details
    • $75 SF/Yr
      4,800 SF

      Smyrna Mixed-Use Office & Warehouse

      Prime Smyrna location, versatile space.
      1380 Spring St, Smyrna, GA 30080
      View Details
    • $12 SF/Yr
      2,500 SF

      Retail Space at High-Traffic Intersection

      Retail space available at the intersection of South Cobb and Pat Mell.
      301-371 Pat Mell Rd SE, Smyrna, GA 30080
      View Details
    • Contact for pricing
      2,200 SF

      Retail Space on Atlanta Road

      Retail space with high visibility in Smyrna, Georgia.
      3246 Atlanta Rd SE, Smyrna, GA 30080
      View Details
    • Contact for pricing
      14,044 SF

      Smyrna Office Space for Lease

      Prime Cobb County location, multiple suites available.
      3016 Atlanta Rd, Smyrna, GA 30080
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Willow Tree Dr
    Smyrna, GA 30080
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.