← New search
Kittitas County, WA · Sold

WA-403492

5490 County Road 122

$81,800
$9,317/ac · 8.78 ac
Acreage8.78 ac
Price per acre$9,317/ac
ZoningMixed Use
Road accessGravel
UtilitiesOff grid
TopographyWooded
ListedMar 21, 2024
Coordinates47.1324, -120.7734
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

Kittitas County, Washington. Eastern Washington irrigated ground and Cascade foothill lots.

View Kittitas market data →

Step 1 · Is this a deal?

Due diligence

3 items to verify before you offer.

Risk index
20
Low risk
Wetlands10.9% of tract

Little to no mapped wetland coverage.

Average slope4.6%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessDeeded frontage

666 ft of deeded road frontage.

Power11,702 ft away

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

Buildable area7.43 of 8.78 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$61,437
$53,364$69,509 · $6,997/ac on 8.78 ac
Asking vs estimate
+33.1%
Priced above the comp set

Weighted from 10 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 $81,800
Maximum allowable offer
$35,107
$3,998/ac · +30.0% target margin

You need $46,693 off asking to hit this margin.

All-in cost$38,091
Net resale$56,522
Projected profit$18,431
ROI+48.4%
Annualized+69.2%
Break-even resale$4,716/ac
Profit if resale lands off target
-20%
$7,126
-10%
$12,779
0%
$18,431
+10%
$24,083
+20%
$29,735
Comparable sales10 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
WA-872872
Gravel · Power at road
5.6Apr 11, 2026$51,4009,1597,68510.1 mi
79
WA-264532
Dirt · Off grid
18.7Apr 12, 2026$125,0006,6998,4983.4 mi
79
WA-885090
Gravel · Full utilities
28.0Jul 27, 2026$250,3008,9537,1102.2 mi
75
WA-214396
Paved · Full utilities
16.9Oct 23, 2025$183,60010,8577,0453.5 mi
70
WA-251947
Gravel · Off grid
2.9Jun 2, 2024$19,6006,8217,0691.1 mi
69
WA-503103
Paved · Off grid
6.6Nov 23, 2024$43,0006,4935,79512.4 mi
67
WA-971857
Gravel · Off grid
2.7Sep 5, 2024$20,3007,5527,7345.1 mi
66
WA-551769
Dirt · Off grid
2.5Jan 16, 2025$12,4004,9125,7577.4 mi
63
WA-562396
Dirt · Power at road
4.0Dec 11, 2024$28,0007,0437,14210.5 mi
59
WA-261955
Paved · Full utilities
2.9Nov 9, 2023$25,4008,7805,4902.0 mi
58
Show adjustment detail for the top comp
  • Tract size (5.61 ac → 8.78 ac)-2.7%
  • Utilities (Power at road → Off grid)-15.0%
  • Market time (4 mo)+1.5%

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.