← New search
Box Elder County, UT · Sold

UT-119907

1195 County Road 77

$1,345,400
$1,028/ac · 1,309 ac
Acreage1,309 ac
Price per acre$1,028/ac
ZoningResidential
Road accessLandlocked
UtilitiesOff grid
TopographyWooded
ListedAug 27, 2024
Coordinates41.5174, -113.2096
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

Box Elder County, Utah. Off-grid ranchette subdivisions and Wasatch-adjacent acreage.

View Box Elder market data →

Step 1 · Is this a deal?

Due diligence

5 items to verify before you offer.

Risk index
43
Moderate risk
Wetlands13.1% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope8.6%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessLandlocked

No legal access of record — resale is severely limited.

Power1,258 ft away

Service extension needed; get a utility quote.

Buildable area1080.47 of 1308.79 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$1,164,462
$888,126$1,440,797 · $890/ac on 1,309 ac
Asking vs estimate
+15.5%
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 $1,345,400
Maximum allowable offer
$665,407
$508/ac · +30.0% target margin

You need $679,993 off asking to hit this margin.

All-in cost$721,967
Net resale$1,071,305
Projected profit$349,338
ROI+48.4%
Annualized+69.2%
Break-even resale$600/ac
Profit if resale lands off target
-20%
$135,077
-10%
$242,208
0%
$349,338
+10%
$456,469
+20%
$563,599
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
UT-309865
Dirt · Off grid
1269.6Jan 5, 2026$1,203,3009487618.5 mi
85
UT-558485
Gravel · Off grid
467.2Mar 26, 2026$693,4001,4847472.3 mi
71
UT-858509
Gravel · Off grid
475.4Jul 3, 2026$832,7001,75287614.3 mi
67
UT-388880
Gravel · Power at road
622.0Jul 27, 2026$1,096,9001,76481220.6 mi
66
UT-328511
Gravel · Off grid
476.1Sep 13, 2024$1,187,8002,4951,34316.9 mi
60
Show adjustment detail for the top comp
  • Tract size (1269.57 ac → 1308.79 ac)-0.9%
  • Access (Dirt → Landlocked)-20.9%
  • Market time (7 mo)+2.6%

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.