Property Location

1400 Woodstock Road, Roswell GA 30075

Interactive Map

List Price $1,795,000
Units 1
Est. Cap Rate 0.3%
Est. Cash-on-Cash -22.5%
Price / Unit $1,795,000
Est. Year 1 Cash Flow $-101,121 after debt service
1400 Woodstock Road Roswell, GA 30075
FMLS IDX Data last updated: August 2, 2026 at 9:46 PM EST
ACTIVE
Property Description
2.09 Acres | Parkway Village Overlay | 51,000+ ADT | Cleared & Ready Come explore one of the last remaining vacant land opportunities in Roswell along the thriving Woodstock Road / Highway 92 corridor—where visibility, accessibility, and growth converge. This cleared and level 2.09-acre parcel is ready for your vision, with water and power already in place—offering a true head start for development. Positioned within the Parkway Village Overlay District, the zoning framework supports a wide range of possibilities, from single-family homes, patio homes, and townhomes to a variety of commercial uses including mixed-use, medical, daycare, veterinary, restaurant, and more. For commercial ventures, the value is undeniable—situated on a high-traffic 4-lane state highway with an Average Daily Traffic count exceeding 51,000, this site offers the kind of exposure that drives business and long-term growth. For residential development, the setting offers a different kind of appeal—access to top-rated public schools, along with close proximity to shopping, dining, parks, trails, golf, and the everyday conveniences that make Roswell one of the most sought-after areas in North Atlanta. The property also includes an existing barn and a powered metal storage building with HVAC, providing additional flexibility for use during development or beyond. Opportunities like this are becoming increasingly rare—especially in a location where both residential lifestyle and commercial viability align so seamlessly. Walk the land, study the potential, and bring your vision to life.
Investment Notes — Roswell
  • Located in the Roswell, 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 $1,795,000 Verified
Est. Cap Rate 0.35% Modeled
Est. Cash-on-Cash -22.53% Modeled
Est. Gross Income $13,824 Modeled
Est. NOI $6,359 Modeled
Est. Year 1 Cash Flow $-101,121 after debt service (25% down / 7% / 30-yr) Modeled
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%
49%
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. Cap0.3%
Est. CoC-22.5%
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: 7727977 · Listing courtesy of Coldwell Banker Realty, JOHN THUR · 770-429-0600

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