← New search
Bonner County, ID · Sold

ID-879298

4387 County Road 118

$2,512,000
$3,510/ac · 716 ac
Acreage716 ac
Price per acre$3,510/ac
ZoningAgricultural
Road accessPaved
UtilitiesOff grid
TopographySloped
ListedFeb 20, 2026
Coordinates48.3595, -116.6239
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

Bonner County, Idaho. Panhandle and Magic Valley acreage; out-of-state cash buyers set the pace.

View Bonner market data →

Step 1 · Is this a deal?

Due diligence

3 items to verify before you offer.

Risk index
23
Low risk
Wetlands0.2% of tract

Little to no mapped wetland coverage.

Average slope11.5%

Rolling to steep in places; pad prep likely.

Flood zoneX

Outside the mapped floodplain.

Legal accessRecorded easement

Access by easement; pull and read the recorded document.

Power7,208 ft away

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

Buildable area678.49 of 715.63 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$2,214,978
$1,910,351$2,519,604 · $3,095/ac on 716 ac
Asking vs estimate
+13.4%
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 $2,512,000
Maximum allowable offer
$1,265,701
$1,769/ac · +30.0% target margin

You need $1,246,299 off asking to hit this margin.

All-in cost$1,373,286
Net resale$2,037,779
Projected profit$664,494
ROI+48.4%
Annualized+69.2%
Break-even resale$2,086/ac
Profit if resale lands off target
-20%
$256,938
-10%
$460,716
0%
$664,494
+10%
$868,272
+20%
$1,072,050
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
ID-128950
Dirt · Full utilities
556.2Jul 27, 2026$2,268,7004,0793,6184.9 mi
81
ID-808950
Landlocked · Off grid
556.2Aug 18, 2024$814,0001,4642,5485.0 mi
76
ID-109256
Gravel · Power at road
694.2Apr 20, 2025$2,176,2003,1353,2888.4 mi
74
ID-627646
Landlocked · Off grid
216.3May 2, 2026$465,1002,1512,6506.3 mi
68
ID-436465
Dirt · Power at road
91.9Dec 14, 2025$458,0004,9823,3473.4 mi
59
Show adjustment detail for the top comp
  • Tract size (556.16 ac → 715.63 ac)-7.4%
  • Access (Dirt → Paved)+37.2%
  • Utilities (Full utilities → Off grid)-30.3%

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.