← New search
Crockett County, TX · Sold

TX-659611

4723 County Road 77

$2,556,200
$3,227/ac · 792 ac
Acreage792 ac
Price per acre$3,227/ac
ZoningRecreational
Road accessGravel
UtilitiesFull utilities
TopographySloped
ListedFeb 4, 2025
Coordinates30.8297, -101.2880
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

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

View Crockett market data →

Step 1 · Is this a deal?

Due diligence

3 items to verify before you offer.

Risk index
32
Moderate risk
Wetlands5.7% of tract

Little to no mapped wetland coverage.

Average slope23.3%

Steep ground — expect meaningful site work to build.

Flood zoneX

Outside the mapped floodplain.

Legal accessRecorded easement

Access by easement; pull and read the recorded document.

PowerOn site

Power at or near the road.

Buildable area448.20 of 792.15 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$2,513,880
$1,981,165$3,046,595 · $3,173/ac on 792 ac
Asking vs estimate
+1.7%
In line with 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 $2,556,200
Maximum allowable offer
$1,436,503
$1,813/ac · +30.0% target margin

You need $1,119,697 off asking to hit this margin.

All-in cost$1,558,606
Net resale$2,312,769
Projected profit$754,164
ROI+48.4%
Annualized+69.2%
Break-even resale$2,139/ac
Profit if resale lands off target
-20%
$291,610
-10%
$522,887
0%
$754,164
+10%
$985,441
+20%
$1,216,718
Comparable sales6 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
TX-448379
Gravel · Full utilities
324.5Jul 24, 2025$1,079,8003,3282,65612.3 mi
65
TX-697508
Gravel · Off grid
172.7Apr 14, 2026$645,4003,7383,4769.4 mi
64
TX-427407
Gravel · Power at road
160.5Jul 27, 2026$573,1003,5712,73516.3 mi
62
TX-888788
Dirt · Power at road
436.4Aug 16, 2024$1,068,2002,4483,1398.3 mi
62
TX-298716
Dirt · Off grid
414.2Jun 14, 2025$747,0001,8032,59316.1 mi
61
TX-677351
Paved · Full utilities
154.1Aug 3, 2025$1,288,8008,3644,58211.0 mi
56
Show adjustment detail for the top comp
  • Tract size (324.49 ac → 792.15 ac)-23.6%
  • Market time (13 mo)+4.5%

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.