← New search
Fayette County, TN · Sold

TN-859327

5385 County Road 176

$1,986,200
$4,620/ac · 430 ac
Acreage430 ac
Price per acre$4,620/ac
ZoningMixed Use
Road accessPaved
UtilitiesPower at road
TopographyMixed
ListedNov 26, 2023
Coordinates35.2523, -89.3495
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

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

View Fayette market data →

Step 1 · Is this a deal?

Due diligence

3 items to verify before you offer.

Risk index
19
Low risk
Wetlands16.0% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope7.4%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessDeeded frontage

3,579 ft of deeded road frontage.

Power9 ft away

Power at or near the road.

Buildable area343.06 of 429.90 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$1,551,773
$1,237,070$1,866,476 · $3,610/ac on 430 ac
Asking vs estimate
+28.0%
Priced above 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 $1,986,200
Maximum allowable offer
$886,727
$2,063/ac · +30.0% target margin

You need $1,099,473 off asking to hit this margin.

All-in cost$962,099
Net resale$1,427,631
Projected profit$465,532
ROI+48.4%
Annualized+69.2%
Break-even resale$2,433/ac
Profit if resale lands off target
-20%
$180,006
-10%
$322,769
0%
$465,532
+10%
$608,295
+20%
$751,058
Comparable sales6 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
TN-779146
Paved · Power at road
377.1Jul 27, 2026$874,6002,3192,2367.3 mi
87
TN-879252
Gravel · Full utilities
407.2Nov 7, 2025$1,587,5003,8993,8304.9 mi
80
TN-288787
Landlocked · Off grid
290.7Jul 16, 2025$539,4001,8563,5298.0 mi
73
TN-739713
Dirt · Full utilities
568.6Jul 15, 2025$1,817,9003,1974,0916.9 mi
72
TN-759135
Landlocked · Power at road
374.1Mar 24, 2024$906,4002,4234,4407.6 mi
70
TN-228331
Gravel · Full utilities
208.9Sep 9, 2024$948,8004,5413,8519.0 mi
60
Show adjustment detail for the top comp
  • Tract size (377.07 ac → 429.9 ac)-3.8%

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.