← New search
Crow Wing County, MN · Sold

MN-539589

2010 County Road 118

$1,500,900
$2,221/ac · 676 ac
Acreage676 ac
Price per acre$2,221/ac
ZoningMixed Use
Road accessGravel
UtilitiesOff grid
TopographyWooded
ListedDec 22, 2024
Coordinates46.5539, -94.0428
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

Crow Wing County, Minnesota. Lake country cabin lots north, prime tillable ground south.

View Crow Wing market data →

Step 1 · Is this a deal?

Due diligence

2 items to verify before you offer.

Risk index
22
Low risk
Wetlands10.0% of tract

Little to no mapped wetland coverage.

Average slope7.6%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessDeeded frontage

4,643 ft of deeded road frontage.

Power13,172 ft away

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

Buildable area577.70 of 675.67 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$2,160,985
$1,886,961$2,435,010 · $3,198/ac on 676 ac
Asking vs estimate
-30.5%
Priced below 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 $1,500,900
Maximum allowable offer
$1,234,849
$1,828/ac · +30.0% target margin

You need $266,051 off asking to hit this margin.

All-in cost$1,339,811
Net resale$1,988,107
Projected profit$648,295
ROI+48.4%
Annualized+69.2%
Break-even resale$2,155/ac
Profit if resale lands off target
-20%
$250,674
-10%
$449,485
0%
$648,295
+10%
$847,106
+20%
$1,045,917
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
MN-739740
Landlocked · Full utilities
753.8Aug 19, 2025$1,958,1002,5982,8673.0 mi
78
MN-839907
Dirt · Power at road
850.7Aug 18, 2025$2,826,2003,3223,6726.4 mi
73
MN-498731
Paved · Power at road
362.9Jul 27, 2026$1,694,8004,6702,79510.2 mi
72
MN-577223
Dirt · Off grid
121.7Jul 27, 2026$508,0004,1732,97410.0 mi
69
MN-748868
Paved · Off grid
400.8Apr 2, 2024$1,878,1004,6863,72910.2 mi
67
Show adjustment detail for the top comp
  • Tract size (753.78 ac → 675.67 ac)+3.4%
  • Access (Landlocked → Gravel)+47.1%
  • Utilities (Full utilities → Off grid)-30.3%
  • Market time (12 mo)+4.2%

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.