← New search
Addison County, VT · Sold

VT-679936

3776 County Road 118

$1,543,600
$2,310/ac · 668 ac
Acreage668 ac
Price per acre$2,310/ac
ZoningRecreational
Road accessDirt
UtilitiesPower at road
TopographySloped
ListedMay 8, 2026
Coordinates44.0952, -73.2351
Loading terrain…
County GIS boundary

We do not yet have an active public ArcGIS connection for this county. Use the official source link to verify the parcel boundary and flood/zoning layers.

County market

Addison County, Vermont. Wooded hill land with current-use tax enrollment.

View Addison market data →

Step 1 · Is this a deal?

Due diligence

1 item to verify before you offer.

Risk index
11
Low risk
Wetlands5.8% of tract

Little to no mapped wetland coverage.

Average slope10.8%

Rolling to steep in places; pad prep likely.

Flood zoneX

Outside the mapped floodplain.

Legal accessDeeded frontage

4,166 ft of deeded road frontage.

Power26 ft away

Power at or near the road.

Buildable area598.05 of 668.29 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$1,628,769
$1,232,304$2,025,234 · $2,437/ac on 668 ac
Asking vs estimate
-5.2%
Priced below the comp set

Weighted from 6 recorded sales, adjusted for tract size, access, utilities and time since sale. Range width reflects dispersion across the comp set.

AI deal brief

Comps, diligence flags, an offer number and what to ask the seller.

Offer calculatorAsking $1,543,600
Maximum allowable offer
$930,725
$1,393/ac · +30.0% target margin

You need $612,875 off asking to hit this margin.

All-in cost$1,009,837
Net resale$1,498,468
Projected profit$488,631
ROI+48.4%
Annualized+69.2%
Break-even resale$1,642/ac
Profit if resale lands off target
-20%
$188,937
-10%
$338,784
0%
$488,631
+10%
$638,478
+20%
$788,324
Comparable sales6 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
VT-759900
Paved · Power at road
651.1Jul 27, 2026$2,112,1003,2442,3517.4 mi
87
VT-968659
Dirt · Off grid
265.0Dec 3, 2025$503,7001,9011,7475.3 mi
69
VT-138478
Paved · Off grid
232.4Jul 5, 2026$587,6002,5281,5927.6 mi
68
VT-139014
Dirt · Power at road
342.7Nov 15, 2024$1,177,3003,4353,0175.3 mi
68
VT-799792
Gravel · Full utilities
602.1Oct 19, 2023$2,416,7004,0143,0668.9 mi
67
VT-358575
Gravel · Off grid
249.3Mar 9, 2025$919,8003,6892,9528.1 mi
59
Show adjustment detail for the top comp
  • Tract size (651.08 ac → 668.29 ac)-0.8%
  • Access (Paved → Dirt)-27.1%

Step 3 · Market it

Turn this underwriting into a listing

Generate a comp-priced headline, listing description, land-group post and cash-buyer email for this tract — then post it to the investor marketplace.