← New search
Newport County, RI · Sold

RI-383281

3534 County Road 77

$57,700
$26,837/ac · 2.15 ac
Acreage2.15 ac
Price per acre$26,837/ac
ZoningRecreational
Road accessLandlocked
UtilitiesPower at road
TopographyMixed
ListedJan 24, 2025
Coordinates41.5242, -71.2808
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

Newport County, Rhode Island. Almost no raw land market; subdivided lots only.

View Newport market data →

Step 1 · Is this a deal?

Due diligence

4 items to verify before you offer.

Risk index
46
Moderate risk
Wetlands19.4% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope7.8%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessLandlocked

No legal access of record — resale is severely limited.

Power34 ft away

Power at or near the road.

Buildable area1.65 of 2.15 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$73,879
$64,608$83,149 · $34,362/ac on 2.15 ac
Asking vs estimate
-21.9%
Priced below the comp set

Weighted from 6 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 $57,700
Maximum allowable offer
$42,216
$19,635/ac · +30.0% target margin

You need $15,484 off asking to hit this margin.

All-in cost$45,804
Net resale$67,968
Projected profit$22,164
ROI+48.4%
Annualized+69.3%
Break-even resale$23,157/ac
Profit if resale lands off target
-20%
$8,570
-10%
$15,367
0%
$22,164
+10%
$28,961
+20%
$35,758
Comparable sales6 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
RI-972997
Dirt · Power at road
1.8Jul 27, 2026$80,00045,71336,0805.9 mi
83
RI-362407
Gravel · Power at road
1.1Jun 19, 2026$49,40043,33129,3573.9 mi
77
RI-924823
Landlocked · Power at road
6.6Jul 27, 2026$187,90028,55529,8255.4 mi
74
RI-644907
Gravel · Off grid
7.0Jul 27, 2026$342,80048,96941,0676.1 mi
69
RI-734904
Gravel · Power at road
7.0Sep 19, 2024$295,40042,31632,5012.9 mi
61
RI-421939
Paved · Full utilities
0.8Nov 5, 2024$61,80076,32738,2194.6 mi
60
Show adjustment detail for the top comp
  • Access (Dirt → Landlocked)-20.9%

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.