← New search
Kittitas County, WA · Sold

WA-487356

3495 County Road 22

$718,200
$4,976/ac · 144 ac
Acreage144 ac
Price per acre$4,976/ac
ZoningUnzoned
Road accessGravel
UtilitiesPower at road
TopographyFlat
ListedApr 14, 2025
Coordinates47.0978, -120.6206
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
16
Low risk
Wetlands17.1% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope3.4%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessDeeded frontage

2,882 ft of deeded road frontage.

Power35 ft away

Power at or near the road.

Buildable area113.67 of 144.34 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$743,738
$613,277$874,199 · $5,153/ac on 144 ac
Asking vs estimate
-3.4%
In line with 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 $718,200
Maximum allowable offer
$424,993
$2,944/ac · +30.0% target margin

You need $293,207 off asking to hit this margin.

All-in cost$461,117
Net resale$684,239
Projected profit$223,122
ROI+48.4%
Annualized+69.2%
Break-even resale$3,472/ac
Profit if resale lands off target
-20%
$86,274
-10%
$154,698
0%
$223,122
+10%
$291,546
+20%
$359,969
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
WA-298223
Gravel · Power at road
270.5Apr 28, 2026$898,6003,3224,0043.6 mi
79
WA-135873
Gravel · Off grid
49.3Oct 3, 2025$290,8005,9005,5900.7 mi
69
WA-469066
Dirt · Off grid
498.2Jul 27, 2026$1,093,2002,1944,2894.4 mi
69
WA-506105
Gravel · Off grid
58.3May 13, 2025$339,9005,8295,8087.7 mi
69
WA-818423
Dirt · Off grid
312.7Jan 7, 2025$1,091,3003,4906,3264.4 mi
63
Show adjustment detail for the top comp
  • Tract size (270.49 ac → 144.34 ac)+19.0%
  • Market time (4 mo)+1.3%

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.