← New search
Hamilton County, TN · Sold

TN-419529

5934 County Road 89

$2,572,400
$5,169/ac · 498 ac
Acreage498 ac
Price per acre$5,169/ac
ZoningMixed Use
Road accessDirt
UtilitiesPower at road
TopographyWooded
ListedApr 20, 2026
Coordinates35.0963, -85.1577
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

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

View Hamilton market data →

Step 1 · Is this a deal?

Due diligence

3 items to verify before you offer.

Risk index
20
Low risk
Wetlands15.2% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope8.8%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessDeeded frontage

5,740 ft of deeded road frontage.

Power243 ft away

Power at or near the road.

Buildable area400.90 of 497.64 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$1,990,312
$1,664,859$2,315,766 · $4,000/ac on 498 ac
Asking vs estimate
+29.2%
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 $2,572,400
Maximum allowable offer
$1,137,321
$2,285/ac · +30.0% target margin

You need $1,435,079 off asking to hit this margin.

All-in cost$1,233,993
Net resale$1,831,087
Projected profit$597,094
ROI+48.4%
Annualized+69.2%
Break-even resale$2,695/ac
Profit if resale lands off target
-20%
$230,877
-10%
$413,985
0%
$597,094
+10%
$780,203
+20%
$963,312
Comparable sales6 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
TN-869387
Dirt · Power at road
449.0Jan 13, 2026$1,304,6002,9062,8868.4 mi
82
TN-558510
Dirt · Full utilities
237.9Aug 17, 2025$1,659,3006,9764,7952.9 mi
71
TN-758178
Dirt · Full utilities
187.0Feb 28, 2026$1,293,9006,9194,3507.9 mi
68
TN-667411
Dirt · Power at road
107.3Mar 9, 2025$598,8005,5813,8466.0 mi
60
TN-376530
Gravel · Power at road
56.7Jun 21, 2026$522,6009,2204,47711.8 mi
60
TN-647033
Gravel · Power at road
81.6Feb 12, 2025$565,9006,9363,8588.6 mi
59
Show adjustment detail for the top comp
  • Tract size (448.99 ac → 497.64 ac)-3.0%
  • Market time (7 mo)+2.5%

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.