← New search
Cumberland County, TN · Sold

TN-345448

5061 County Road 154

$166,400
$6,430/ac · 25.88 ac
Acreage25.88 ac
Price per acre$6,430/ac
ZoningAgricultural
Road accessGravel
UtilitiesOff grid
TopographySloped
ListedOct 2, 2025
Coordinates35.9326, -85.0914
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

Cumberland County, Tennessee. Cumberland Plateau and Middle Tennessee tracts; retirees and cabin builders.

View Cumberland market data →

Step 1 · Is this a deal?

Due diligence

3 items to verify before you offer.

Risk index
26
Low risk
Wetlands4.4% of tract

Little to no mapped wetland coverage.

Average slope11.7%

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.

Power6,900 ft away

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

Buildable area23.50 of 25.88 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$148,169
$117,360$178,977 · $5,725/ac on 25.88 ac
Asking vs estimate
+12.3%
Priced above the comp set

Weighted from 10 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 $166,400
Maximum allowable offer
$84,668
$3,272/ac · +30.0% target margin

You need $81,732 off asking to hit this margin.

All-in cost$91,865
Net resale$136,315
Projected profit$44,451
ROI+48.4%
Annualized+69.2%
Break-even resale$3,858/ac
Profit if resale lands off target
-20%
$17,188
-10%
$30,819
0%
$44,451
+10%
$58,082
+20%
$71,714
Comparable sales10 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
TN-385704
Gravel · Power at road
31.1Jul 27, 2026$175,5005,6354,9404.1 mi
86
TN-584100
Gravel · Power at road
9.8Jul 27, 2026$51,1005,2444,0067.6 mi
77
TN-895244
Paved · Power at road
22.3Sep 4, 2025$166,3007,4485,46212.3 mi
76
TN-235852
Paved · Off grid
34.7Aug 6, 2025$233,4006,7296,2339.9 mi
72
TN-236654
Gravel · Power at road
62.0Nov 3, 2024$313,1005,0495,4110.8 mi
71
TN-304937
Gravel · Off grid
17.9Mar 19, 2024$109,7006,1416,4364.4 mi
71
TN-715162
Paved · Power at road
21.0Oct 23, 2024$229,20010,8928,2025.7 mi
71
TN-596445
Dirt · Full utilities
53.3Oct 3, 2025$293,3005,5045,25111.6 mi
68
TN-627037
Gravel · Off grid
81.8Aug 21, 2025$447,5005,4687,1105.6 mi
66
TN-473922
Gravel · Off grid
8.6Mar 23, 2025$40,8004,7594,4756.3 mi
64
Show adjustment detail for the top comp
  • Tract size (31.15 ac → 25.88 ac)+2.9%
  • Utilities (Power at road → Off grid)-15.0%

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.