Roswell
Investment Analysis

Roswell, GA
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
41
Investment Score
Rent
Cap Rate (Est.)
1.8%
Gross Yield
3.0%
P/R Ratio
28.8x
YoY Growth
+0.7%
Median Home Price
$648,000
Average Rent (1BR)
$1,643/mo
Median Income
$119,657
Population
91,708

Investment Breakdown

14
Value Score
57
Growth Score
60
Safety Score
49
Afford Score

Roswell has a price-to-rent ratio of 28.8x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.8% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +0.7% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,643
Annual Gross $19,716

Est. Monthly Expenses

Property Tax (~1.5%) -$810
Insurance (~0.5%) -$270
Maintenance (~1%) -$540
Est. Net Cash Flow $23/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Roswell Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$639K2027$709Kโ–ฒ 10.9%2028$747Kโ–ฒ 16.8%20232024Now
$784K$543K
Current
$648K
2026
Projected
$709K
โ†‘ 10.9% by 2027
Projected
$747K
โ†‘ 16.8% by 2028
5yr CAGR:+7.7%
Confidence:High
Rยฒ:0.87
โ–ผ

For anyone analyzing the Roswell housing market forecast through 2028, the data paints a picture of a market that is stabilizing rather than accelerating. After a remarkable 46.7% surge over the past five years, growth has cooled to a more sustainable YoY price change of just 0.9%. With a median home price sitting at $639,093 and days on market extending to 56, the frantic pace of the post-pandemic era is clearly behind us. This suggests that will Roswell home prices drop in the immediate term? Probably not dramatically, but the era of double-digit annual gains is over as buyers grapple with affordability constraints in the broader Atlanta metro area.

Looking ahead to Roswell real estate Roswell 2027, the key indicator is the Price-to-Rent Ratio, which currently stands at a high 30.6xโ€”significantly above the national average of 18x. This metric heavily favors renting over buying, as highlighted by the current Rent verdict. The local economy remains robust, supported by proximity to major corporate hubs in North Atlanta, yet the affordability ceiling is being tested. While the market holds a low-risk Grade A status, the high price-to-rent ratio suggests that future appreciation will likely be capped unless local incomes rise significantly or inventory tightens further. The 5-year CAGR of 7.8% is impressive but likely unsustainable in this high-rate environment.

Ultimately, the outlook for Roswell is one of moderation rather than decline. The market temperature of 58/100 indicates a balanced shift away from seller dominance. While the historical 5-year price range low of $435,621 seems distant, prices are finding a new equilibrium. Buyers should expect modest appreciation, while renters have the strategic advantage in the short term. The forecast points to a healthy correction of expectations rather than a crash, making Roswell a stable, albeit expensive, place to live through the forecast period.

Projected Cap Rate (2027)
1.7%
5yr CAGR
+7.7%

Job Market

Unemployment 3.4%
National avg: 3.7%
Job Growth (YoY) +2.9%

Healthcare

71
Score
Good

Risk Factors

Overvalued Market

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 98.1%
Months Supply 3.9
Price Drops 24%
Gone in 2 Wks 32%

Market Position

Affordability Average
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Roswell.

Total ROI
-135%
on $129,600 invested
Annual ROI
NaN%
compounded
Total Return
-$174,884
appreciation + cashflow
Mo. Cash Flow
-$3,439
year 1 estimate
Equity Growth Over 5 Years
Y1139kY2150kY3160kY4171kY5183k
Appreciation
$22,667
Cash Flow
-$197,550
Final Equity
$182,646

* Estimates based on 0.7% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Roswell

Property

Purchase Price$648,000
Monthly Rent$1,643
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$3,029
Monthly Cash Flow
-$36,345/ year
-28.0%
Cash-on-Cash
0.5%
Cap Rate

Monthly Breakdown

+ Rental Income$1,643
โˆ’ Mortgage (P&I)$3,277
โˆ’ Property Tax$648
โˆ’ Insurance$125
โˆ’ Maintenance$540
โˆ’ Vacancy Loss$82
= Net Cash Flow-$3,029

Investment Summary

Down Payment
$129,600
Loan Amount
$518,400
Total Monthly Expenses
$4,672
Gross Yield
3.0%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026