← New search
Haywood County, TN · Sold

TN-856731

4553 County Road 359

$411,500
$6,277/ac · 65.56 ac
Acreage65.56 ac
Price per acre$6,277/ac
ZoningUnzoned
Road accessGravel
UtilitiesOff grid
TopographyWooded
ListedJan 20, 2025
Coordinates35.6567, -89.2075
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

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

View Haywood market data →

Step 1 · Is this a deal?

Due diligence

4 items to verify before you offer.

Risk index
27
Low risk
Wetlands18.0% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope6.6%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessDeeded frontage

946 ft of deeded road frontage.

Power11,422 ft away

A long utility run — price in solar/off-grid instead.

Buildable area51.07 of 65.56 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$497,829
$408,875$586,782 · $7,593/ac on 65.56 ac
Asking vs estimate
-17.3%
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 $411,500
Maximum allowable offer
$284,474
$4,339/ac · +30.0% target margin

You need $127,026 off asking to hit this margin.

All-in cost$308,654
Net resale$458,002
Projected profit$149,348
ROI+48.4%
Annualized+69.2%
Break-even resale$5,117/ac
Profit if resale lands off target
-20%
$57,748
-10%
$103,548
0%
$149,348
+10%
$195,148
+20%
$240,949
Comparable sales7 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
TN-968944
Dirt · Full utilities
325.7Jul 27, 2026$1,573,0004,8295,9715.0 mi
70
TN-299344
Dirt · Power at road
435.2Jul 18, 2026$2,323,8005,3398,7869.6 mi
65
TN-795544
Dirt · Power at road
27.7May 1, 2024$276,4009,9649,1895.2 mi
64
TN-276118
Dirt · Off grid
42.0Apr 15, 2024$227,7005,4166,31711.7 mi
63
TN-628529
Dirt · Off grid
241.2Jun 9, 2024$825,3003,4226,0665.2 mi
57
TN-463875
Gravel · Power at road
8.3May 5, 2025$105,40012,7348,5118.5 mi
55
TN-544110
Landlocked · Power at road
9.8Apr 10, 2024$82,0008,3508,6659.1 mi
48
Show adjustment detail for the top comp
  • Tract size (325.74 ac → 65.56 ac)+52.3%
  • Access (Dirt → Gravel)+16.3%
  • Utilities (Full utilities → Off grid)-30.3%

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.