← All Projects

Cedar Grove Village

πŸ“ Smyrna, Tennessee
$334,000
Purchase Price
$2,350
Rental Income
6%–6.1%
Cap Rate
$224–​$225
Cash Flow / mo
3
Bedrooms
2.5
Bathrooms
1,673
Square Feet
2026
Year Built
A-
Neighborhood
25%
Est. Expenses
$200
HOA / mo

Pricing and availability verified Β· figures are subject to builder change — confirm before relying on them.

Cedar Grove Village offers newly built, low-maintenance townhomes in one of the fastest-growing submarkets outside Nashville. This community is designed for everyday convenience and long-term rental appeal.

Residents benefit from:

  • Walkability to retail, dining, and local services
  • Proximity to highly rated Rutherford County schools
  • Access to Smyrna Train Depot events, farmers markets, and seasonal activities
  • Nearby parks including Lee Victory Park (trails, sports fields, open space)
  • Easy commute to Nashville (~30 minutes via I-24 & Sam Ridley Parkway)
Why It Rents Well
  • 3-bedroom, 2.5-bathroom configuration appeals to a broad tenant pool β€” families, couples, roommates and renters needing office space
  • 1,673 to 1,687 square feet β€” a generous townhome footprint, and near-identical across both plans
  • 1 or 2-car garage depending on plan
  • New construction (2026) β€” modern finishes and lower expected near-term maintenance
  • Low-maintenance, walkable setting β€” retail, dining and local services within walking distance
  • Family appeal β€” highly rated Rutherford County schools and Lee Victory Park nearby
Location Advantages
  • Walkable to retail, dining and local services
  • Highly rated Rutherford County schools nearby
  • Lee Victory Park β€” trails, sports fields and open space
  • Smyrna Train Depot events, farmers markets and seasonal activities
  • Easy commute to Nashville, roughly 30 minutes away
Why This Location Performs Well for Investors
  • Strong population growth and rental demand in Smyrna
  • Close proximity to Nashville job market without Nashville pricing
  • Tenant-friendly location (schools, retail, recreation)
  • New construction = lower maintenance + higher rent durability
  • Consistent demand for 3-bedroom townhomes

Investment Summary

Cedar Grove Village is newly built, low-maintenance townhomes in Smyrna, Tennessee, roughly 30 minutes from Nashville, carrying an A- neighborhood grade. Homes run $325,000 to $375,000 against estimated rents of $2,395 to $2,495 per month.

At 23% to 24% estimated operating expenses β€” the lowest expense ratio in the current IPS inventory β€” the plans project a 6% to 6.1% cap rate and roughly $224 to $225 per month in projected cash flow.

The two plans sit at different entry points for a near-identical footprint, so the cheaper plan carries the stronger return.

Floor Plans & Numbers

Harper Plan

  • Price: $374,000
  • 2-Story | 3 Bed | 2.5 Bath | 1,673 SF | 2-Car Garage
  • Estimated Rent: $2,495/month
  • Estimated Expenses: 23%
  • Estimated Cap Rate: ~6.0%
  • Projected Cash Flow: ~$224/month
  • Year Built: 2026
  • Neighborhood Class: A-

Overview: This two-story layout offers an open-concept main floor connecting the living, dining, and kitchen areasβ€”ideal for modern living. A covered patio extends the living space outdoors. Upstairs features two secondary bedrooms and a spacious primary suite with walk-in closet and private bath.

Why It Rents Well:

  • Functional open-concept layout
  • 2-car garage (strong tenant appeal)
  • Separation of living and sleeping spaces
  • New construction = low maintenance + premium rents

Camden Plan

  • Price: $252,500
  • 2-Story | 3 Bed | 2.5 Bath | 1,687 SF | 1-Car Garage
  • Estimated Rent: $2,395/month
  • Estimated Expenses: 24%
  • Estimated Cap Rate: ~6.1%
  • Projected Cash Flow: ~$225/month
  • Year Built: 2026
  • Neighborhood Class: A-

Overview: This efficient two-story design maximizes space with an open main-level layout combining kitchen, dining, and living areas. All bedrooms are upstairs, including a large primary suite with private bath and walk-in closet.

Why It Rents Well:

  • Strong price-to-rent ratio
  • 3-bedroom layout (high demand segment)
  • Low-maintenance design
  • Competitive entry price for investors

Community & Home Photos

Site Plans & Exhibits

6%–6.1%projected cap rate
Get the proforma