Property Location

1530 Woodstock Road, Roswell GA 30075

Interactive Map

List Price $1,000,000
Units 1
Est. Cap Rate 0.7%
Est. Cash-on-Cash -21.3%
Price / Unit $1,000,000
Est. Year 1 Cash Flow $-53,308 after debt service
1530 Woodstock Road Roswell, GA 30075
FMLS IDX Data last updated: August 2, 2026 at 9:46 PM EST
ACTIVE
Property Description
Exceptional Professional Office Opportunity in Prime Roswell Location Rare opportunity to own a beautifully maintained 5,100+ square foot professional office property in one of Roswell's most desirable locations. Situated on just over an acre in highly sought-after Parkway Village, directly across from Leita Thompson Park, this uniquely zoned property allows both commercial and residential use, making it ideal for medical, legal, accounting, financial, counseling, therapy, consulting, or other professional practices. Surrounded by mature trees, the property offers exceptional privacy and a peaceful setting for clients and employees, while remaining conveniently located near major thoroughfares, shopping, dining, and other professional services. The main level features an impressive reception and client-facing layout with beautiful hardwood floors throughout most of the level, abundant natural light, multiple spacious offices or conference rooms, custom built-in bookcases, and an expansive break room complete with oversized center island, double ovens, and generous pantry storage. The fully finished terrace level significantly expands the property's functionality, offering a large collaborative workspace, four private offices, kitchenette, full bathroom, and direct access to a private patio overlooking the serene grounds. This flexible floor plan easily accommodates multiple providers, executive suites, training rooms, conference areas, or administrative offices. Additional highlights include: Multiple private offices and meeting areas, Large employee break room and kitchenette. Oversized two-car garage ideal for storage, records, or workspace. Extended driveway with abundant on-site parking. Rear driveway access with potential for additional parking expansion. Beautiful, park-like setting providing privacy and a welcoming environment for clients. Located in a premier Roswell location with excellent visibility and accessibility, this property offers a rare combination of professional functionality, ample parking, expansion potential, and an exceptional setting. An outstanding investment opportunity-priced below appraised value.
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 $1,000,000 Verified
Est. Cap Rate 0.66% Modeled
Est. Cash-on-Cash -21.32% Modeled
Est. Gross Income $14,930 Modeled
Est. NOI $6,569 Modeled
Est. Year 1 Cash Flow $-53,308 after debt service (25% down / 7% / 30-yr) Modeled
Price per Sq Ft $195 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%
51%
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. Cap0.7%
Est. CoC-21.3%
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: 7796162 · Listing courtesy of Atlanta Communities, SHANNON Ferreira · 770-240-2001

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