← New search
Hardin County, TN · Sold

TN-597190

4774 County Road 77

$640,600
$7,007/ac · 91.42 ac
Acreage91.42 ac
Price per acre$7,007/ac
ZoningResidential
Road accessDirt
UtilitiesFull utilities
TopographyFlat
ListedApr 16, 2024
Coordinates35.2785, -88.2233
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

3 items to verify before you offer.

Risk index
12
Low risk
Wetlands12.4% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope1.9%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessDeeded frontage

1,570 ft of deeded road frontage.

PowerOn site

Power at or near the road.

Buildable area76.08 of 91.42 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$537,339
$467,925$606,753 · $5,878/ac on 91.42 ac
Asking vs estimate
+19.2%
Priced above the comp set

Weighted from 5 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 $640,600
Maximum allowable offer
$307,051
$3,359/ac · +30.0% target margin

You need $333,549 off asking to hit this margin.

All-in cost$333,150
Net resale$494,352
Projected profit$161,201
ROI+48.4%
Annualized+69.2%
Break-even resale$3,961/ac
Profit if resale lands off target
-20%
$62,331
-10%
$111,766
0%
$161,201
+10%
$210,637
+20%
$260,072
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
TN-295495
Landlocked · Power at road
26.8May 27, 2026$100,5003,7544,5834.9 mi
72
TN-188461
Dirt · Power at road
229.6Mar 9, 2026$885,2003,8566,1097.0 mi
70
TN-108792
Dirt · Full utilities
291.8Mar 23, 2025$1,267,2004,3436,2816.0 mi
68
TN-206312
Gravel · Off grid
48.4Aug 23, 2025$295,4006,1046,81911.4 mi
64
TN-778425
Paved · Power at road
223.7May 27, 2025$1,077,1004,8165,6986.5 mi
62
Show adjustment detail for the top comp
  • Tract size (26.78 ac → 91.42 ac)-21.6%
  • Access (Landlocked → Dirt)+26.5%
  • Utilities (Power at road → Full utilities)+22.0%
  • Market time (3 mo)+0.9%

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.