← New search
Hardin County, TN · Sold

TN-295495

1113 County Road 87

$112,700
$4,208/ac · 26.78 ac
Acreage26.78 ac
Price per acre$4,208/ac
ZoningResidential
Road accessLandlocked
UtilitiesPower at road
TopographyWooded
ListedMay 5, 2026
Coordinates35.2080, -88.2203
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

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

View Hardin market data →

Step 1 · Is this a deal?

Due diligence

1 item to verify before you offer.

Risk index
30
Moderate risk
Wetlands7.6% of tract

Little to no mapped wetland coverage.

Average slope4.5%

Gentle grade, straightforward to develop.

Flood zoneX

Outside the mapped floodplain.

Legal accessLandlocked

No legal access of record — resale is severely limited.

Power37 ft away

Power at or near the road.

Buildable area23.51 of 26.78 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$139,112
$118,952$159,272 · $5,195/ac on 26.78 ac
Asking vs estimate
-19.0%
Priced below 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 $112,700
Maximum allowable offer
$79,492
$2,968/ac · +30.0% target margin

You need $33,208 off asking to hit this margin.

All-in cost$86,249
Net resale$127,983
Projected profit$41,734
ROI+48.4%
Annualized+69.3%
Break-even resale$3,501/ac
Profit if resale lands off target
-20%
$16,137
-10%
$28,936
0%
$41,734
+10%
$54,532
+20%
$67,331
Comparable sales7 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
TN-305159
Paved · Off grid
21.0Mar 9, 2025$129,5006,1714,2863.7 mi
72
TN-206312
Gravel · Off grid
48.4Aug 23, 2025$295,4006,1045,6366.8 mi
67
TN-597190
Dirt · Full utilities
91.4Mar 7, 2025$545,8005,9705,2344.9 mi
64
TN-923269
Paved · Power at road
5.3Jun 25, 2025$44,0008,2324,2714.7 mi
60
TN-993310
Paved · Full utilities
5.5Feb 3, 2024$80,50014,6366,5812.6 mi
59
TN-423336
Gravel · Power at road
5.6Mar 7, 2025$50,0008,9365,5505.4 mi
58
TN-693240
Paved · Off grid
5.2Dec 26, 2024$41,7007,9734,9592.8 mi
56
Show adjustment detail for the top comp
  • Tract size (20.99 ac → 26.78 ac)-3.4%
  • Access (Paved → Landlocked)-42.4%
  • Utilities (Off grid → Power at road)+17.6%
  • Market time (17 mo)+6.0%

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.