← New search
Ellis County, KS · Sold

KS-379180

5504 County Road 114

$2,564,100
$3,317/ac · 773 ac
Acreage773 ac
Price per acre$3,317/ac
ZoningResidential
Road accessPaved
UtilitiesFull utilities
TopographyRolling
ListedOct 11, 2025
Coordinates38.9436, -99.4215
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

Ellis County, Kansas. Flint Hills grazing and dryland wheat ground; large tracts, thin margins.

View Ellis market data →

Step 1 · Is this a deal?

Due diligence

No material red flags on the mapped layers.

Risk index
6
Low risk
Wetlands2.8% of tract

Little to no mapped wetland coverage.

Average slope7.8%

Gentle grade, straightforward to develop.

Flood zoneX

Outside the mapped floodplain.

Legal accessDeeded frontage

5,091 ft of deeded road frontage.

PowerOn site

Power at or near the road.

Buildable area713.73 of 772.94 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$2,041,270
$1,605,865$2,476,676 · $2,641/ac on 773 ac
Asking vs estimate
+25.6%
Priced above the comp set

Weighted from 7 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 $2,564,100
Maximum allowable offer
$1,166,440
$1,509/ac · +30.0% target margin

You need $1,397,660 off asking to hit this margin.

All-in cost$1,265,587
Net resale$1,877,969
Projected profit$612,381
ROI+48.4%
Annualized+69.2%
Break-even resale$1,780/ac
Profit if resale lands off target
-20%
$236,788
-10%
$424,584
0%
$612,381
+10%
$800,178
+20%
$987,975
Comparable sales7 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
KS-818498
Dirt · Power at road
471.6Jul 27, 2026$724,1001,5352,2162.5 mi
80
KS-809514
Gravel · Power at road
984.5Jul 27, 2026$1,589,7001,6152,5119.3 mi
79
KS-959945
Dirt · Power at road
1345.3Jul 27, 2026$1,327,1009861,9661.9 mi
79
KS-518757
Gravel · Power at road
568.9May 30, 2025$1,368,5002,4053,3135.9 mi
75
KS-128830
Gravel · Power at road
599.8Nov 30, 2024$1,500,3002,5013,5704.5 mi
75
KS-619158
Dirt · Power at road
760.7Sep 24, 2024$1,135,1001,4922,6837.7 mi
73
KS-217498
Dirt · Off grid
228.5Sep 25, 2024$333,2001,4582,15610.6 mi
55
Show adjustment detail for the top comp
  • Tract size (471.61 ac → 772.94 ac)-14.0%
  • Access (Dirt → Paved)+37.2%
  • Utilities (Power at road → Full utilities)+22.0%

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.