← New search
Andrews County, TX · Sold

TX-159975

4013 County Road 80

$2,949,300
$2,860/ac · 1,031 ac
Acreage1,031 ac
Price per acre$2,860/ac
ZoningAgricultural
Road accessGravel
UtilitiesOff grid
TopographyMixed
ListedOct 13, 2024
Coordinates32.2383, -102.5352
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

Andrews County, Texas. The deepest land market in the country; hill country premium, west Texas value.

View Andrews market data →

Step 1 · Is this a deal?

Due diligence

5 items to verify before you offer.

Risk index
36
Moderate risk
Wetlands18.7% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope6.7%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessRecorded easement

Access by easement; pull and read the recorded document.

Power12,836 ft away

A long utility run — price in solar/off-grid instead.

Buildable area796.42 of 1031.16 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$2,196,926
$1,689,576$2,704,277 · $2,131/ac on 1,031 ac
Asking vs estimate
+34.2%
Priced above the comp set

Weighted from 5 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 $2,949,300
Maximum allowable offer
$1,255,387
$1,217/ac · +30.0% target margin

You need $1,693,913 off asking to hit this margin.

All-in cost$1,362,095
Net resale$2,021,172
Projected profit$659,077
ROI+48.4%
Annualized+69.2%
Break-even resale$1,436/ac
Profit if resale lands off target
-20%
$254,843
-10%
$456,960
0%
$659,077
+10%
$861,195
+20%
$1,063,312
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
TX-169803
Landlocked · Off grid
910.4Jul 27, 2026$1,598,6001,7562,4908.5 mi
83
TX-858045
Gravel · Power at road
254.8Jun 13, 2025$678,2002,6621,55915.9 mi
60
TX-487625
Gravel · Off grid
187.9Sep 26, 2025$480,7002,5581,59911.8 mi
59
TX-498606
Gravel · Full utilities
382.5Nov 29, 2024$1,967,2005,1432,83911.5 mi
59
TX-878572
Landlocked · Power at road
373.2Nov 7, 2024$768,0002,0582,0287.8 mi
58
Show adjustment detail for the top comp
  • Tract size (910.35 ac → 1031.16 ac)-3.8%
  • Access (Landlocked → Gravel)+47.1%

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.