← New search
Osceola County, FL · Sold

FL-667295

4504 County Road 77

$591,700
$6,665/ac · 88.78 ac
Acreage88.78 ac
Price per acre$6,665/ac
ZoningUnzoned
Road accessGravel
UtilitiesOff grid
TopographySloped
ListedAug 18, 2023
Coordinates28.0632, -81.2502
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

Osceola County, Florida. Rural interior counties absorbing metro overflow; the country's hottest lot market.

View Osceola market data →

Step 1 · Is this a deal?

Due diligence

3 items to verify before you offer.

Risk index
14
Low risk
Wetlands1.9% of tract

Little to no mapped wetland coverage.

Average slope13.1%

Rolling to steep in places; pad prep likely.

Flood zoneX

Outside the mapped floodplain.

Legal accessDeeded frontage

2,435 ft of deeded road frontage.

Power4,296 ft away

Service extension needed; get a utility quote.

Buildable area69.67 of 88.78 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$477,659
$381,876$573,442 · $5,380/ac on 88.78 ac
Asking vs estimate
+23.9%
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 $591,700
Maximum allowable offer
$272,948
$3,074/ac · +30.0% target margin

You need $318,752 off asking to hit this margin.

All-in cost$296,149
Net resale$439,446
Projected profit$143,298
ROI+48.4%
Annualized+69.2%
Break-even resale$3,626/ac
Profit if resale lands off target
-20%
$55,409
-10%
$99,353
0%
$143,298
+10%
$187,242
+20%
$231,187
Comparable sales10 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
FL-507242
Landlocked · Power at road
85.4Aug 26, 2025$266,3003,1174,0185.9 mi
77
FL-177090
Paved · Off grid
76.5Mar 27, 2026$548,2007,1635,95813.9 mi
77
FL-746953
Dirt · Power at road
69.3Dec 23, 2025$497,7007,1836,8855.8 mi
76
FL-226933
Dirt · Power at road
68.3Feb 9, 2026$321,2004,7034,4709.5 mi
74
FL-558707
Gravel · Off grid
246.9Jul 27, 2026$1,182,6004,7906,2938.5 mi
74
FL-417332
Landlocked · Power at road
91.2May 27, 2025$352,2003,8625,10810.6 mi
73
FL-546140
Gravel · Power at road
38.5Mar 25, 2026$278,0007,2295,23613.2 mi
72
FL-146896
Gravel · Full utilities
66.5Jun 2, 2025$599,1009,0106,1719.5 mi
72
FL-425841
Landlocked · Off grid
31.0Jul 27, 2026$88,2002,8503,39314.3 mi
72
FL-457773
Dirt · Full utilities
125.5Oct 21, 2025$864,7006,8896,29313.6 mi
68
Show adjustment detail for the top comp
  • Tract size (85.44 ac → 88.78 ac)-0.9%
  • Access (Landlocked → Gravel)+47.1%
  • Utilities (Power at road → Off grid)-15.0%
  • Market time (12 mo)+4.1%

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.