← New search
Johnson County, WY · Sold

WY-908771

4461 County Road 54

$1,184,100
$1,374/ac · 862 ac
Acreage862 ac
Price per acre$1,374/ac
ZoningResidential
Road accessGravel
UtilitiesFull utilities
TopographyRolling
ListedAug 19, 2024
Coordinates44.0397, -106.4724
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

Johnson County, Wyoming. Large grazing tracts and no-zoning recreational subdivisions.

View Johnson market data →

Step 1 · Is this a deal?

Due diligence

3 items to verify before you offer.

Risk index
19
Low risk
Wetlands14.1% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope9.4%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessDeeded frontage

4,185 ft of deeded road frontage.

PowerOn site

Power at or near the road.

Buildable area703.52 of 862.10 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$1,151,353
$998,658$1,304,048 · $1,336/ac on 862 ac
Asking vs estimate
+2.8%
In line with the comp set

Weighted from 4 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 $1,184,100
Maximum allowable offer
$657,916
$763/ac · +30.0% target margin

You need $526,184 off asking to hit this margin.

All-in cost$713,839
Net resale$1,059,245
Projected profit$345,406
ROI+48.4%
Annualized+69.2%
Break-even resale$900/ac
Profit if resale lands off target
-20%
$133,557
-10%
$239,481
0%
$345,406
+10%
$451,330
+20%
$557,255
Comparable sales4 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
WY-698935
Dirt · Off grid
970.9Feb 11, 2025$837,3008621,5882.4 mi
80
WY-856866
Dirt · Power at road
216.9Jul 27, 2026$287,5001,3261,24911.9 mi
64
WY-976146
Gravel · Off grid
128.7Jul 27, 2026$198,1001,5391,27415.5 mi
61
WY-926024
Dirt · Power at road
117.8Jan 25, 2025$156,2001,3261,1276.6 mi
52
Show adjustment detail for the top comp
  • Tract size (970.86 ac → 862.1 ac)+3.7%
  • Access (Dirt → Gravel)+16.3%
  • Utilities (Off grid → Full utilities)+43.5%
  • Market time (18 mo)+6.3%

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.