← New search
Douglas County, WA · Sold

WA-647122

3957 County Road 81

$440,200
$3,613/ac · 122 ac
Acreage122 ac
Price per acre$3,613/ac
ZoningMixed Use
Road accessLandlocked
UtilitiesOff grid
TopographyFlat
ListedNov 11, 2023
Coordinates47.7129, -119.7664
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

Douglas County, Washington. Eastern Washington irrigated ground and Cascade foothill lots.

View Douglas market data →

Step 1 · Is this a deal?

Due diligence

5 items to verify before you offer.

Risk index
76
High risk
Wetlands48.1% of tract

Heavy wetland coverage — assume a delineation and permitting delay.

Average slope1.7%

Gentle grade, straightforward to develop.

Flood zoneAE

Inside the 100-year floodplain — insurance and elevation apply.

Legal accessLandlocked

No legal access of record — resale is severely limited.

Power10,302 ft away

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

Buildable area60.07 of 121.83 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$354,824
$281,131$428,516 · $2,912/ac on 122 ac
Asking vs estimate
+24.1%
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 $440,200
Maximum allowable offer
$202,756
$1,664/ac · +30.0% target margin

You need $237,444 off asking to hit this margin.

All-in cost$219,990
Net resale$326,438
Projected profit$106,447
ROI+48.4%
Annualized+69.3%
Break-even resale$1,963/ac
Profit if resale lands off target
-20%
$41,160
-10%
$73,804
0%
$106,447
+10%
$139,091
+20%
$171,735
Comparable sales10 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
WA-267022
Dirt · Off grid
113.3Jul 27, 2026$564,0004,9773,8723.1 mi
92
WA-137235
Dirt · Power at road
132.2Jul 27, 2026$429,1003,2452,2337.1 mi
83
WA-967368
Dirt · Power at road
145.6Jul 27, 2026$436,4002,9982,1154.3 mi
83
WA-616389
Gravel · Off grid
71.6Jul 27, 2026$368,6005,1453,0847.7 mi
82
WA-656966
Gravel · Power at road
108.8Jul 19, 2026$480,1004,4122,4868.3 mi
82
WA-657299
Dirt · Off grid
138.5May 29, 2025$530,3003,8293,2904.5 mi
77
WA-156605
Dirt · Power at road
83.8Jun 27, 2026$319,0003,8082,3478.9 mi
77
WA-736975
Gravel · Power at road
109.5Feb 6, 2025$612,3005,5903,34610.0 mi
71
WA-858658
Paved · Off grid
370.7Jul 11, 2026$1,263,4003,4082,6907.3 mi
71
WA-255550
Dirt · Power at road
39.0Jul 27, 2026$274,8007,0453,6874.7 mi
70
Show adjustment detail for the top comp
  • Tract size (113.32 ac → 121.83 ac)-1.8%
  • Access (Dirt → Landlocked)-20.9%

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.