← New search
Osceola County, FL · Sold

FL-959566

3954 County Road 118

$2,302,600
$5,005/ac · 460 ac
Acreage460 ac
Price per acre$5,005/ac
ZoningRecreational
Road accessGravel
UtilitiesPower at road
TopographyWooded
ListedMay 25, 2024
Coordinates28.0384, -81.1558
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

1 item to verify before you offer.

Risk index
12
Low risk
Wetlands2.2% of tract

Little to no mapped wetland coverage.

Average slope5.6%

Gentle grade, straightforward to develop.

Flood zoneX

Outside the mapped floodplain.

Legal accessRecorded easement

Access by easement; pull and read the recorded document.

Power187 ft away

Power at or near the road.

Buildable area427.42 of 460.04 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$2,300,302
$2,001,275$2,599,330 · $5,000/ac on 460 ac
Asking vs estimate
+0.1%
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 $2,302,600
Maximum allowable offer
$1,314,459
$2,857/ac · +30.0% target margin

You need $988,141 off asking to hit this margin.

All-in cost$1,426,188
Net resale$2,116,278
Projected profit$690,090
ROI+48.4%
Annualized+69.2%
Break-even resale$3,370/ac
Profit if resale lands off target
-20%
$266,835
-10%
$478,462
0%
$690,090
+10%
$901,718
+20%
$1,113,346
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
FL-558707
Gravel · Off grid
246.9Jul 27, 2026$1,182,6004,7904,7047.1 mi
81
FL-699562
Dirt · Power at road
458.7Nov 3, 2024$1,526,6003,3284,1561.4 mi
79
FL-488452
Paved · Power at road
205.3Mar 8, 2026$1,758,4008,5665,8465.5 mi
71
FL-319012
Dirt · Power at road
308.0Jan 4, 2025$1,593,4005,1745,7034.6 mi
70
FL-158618
Paved · Power at road
231.5Jun 5, 2024$1,439,9006,2204,7095.6 mi
64
Show adjustment detail for the top comp
  • Tract size (246.91 ac → 460.04 ac)-16.7%
  • Utilities (Off grid → Power at road)+17.6%

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.