← New search
Passaic County, NJ · Sold

NJ-773247

3901 County Road 89

$117,300
$55,857/ac · 2.10 ac
Acreage2.10 ac
Price per acre$55,857/ac
ZoningResidential
Road accessGravel
UtilitiesFull utilities
TopographyFlat
ListedFeb 20, 2024
Coordinates41.1037, -74.2461
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

Passaic County, New Jersey. Pinelands restrictions keep supply extremely tight.

View Passaic market data →

Step 1 · Is this a deal?

Due diligence

3 items to verify before you offer.

Risk index
42
Moderate risk
Wetlands42.3% of tract

Heavy wetland coverage — assume a delineation and permitting delay.

Average slope1.8%

Gentle grade, straightforward to develop.

Flood zoneAE

Inside the 100-year floodplain — insurance and elevation apply.

Legal accessDeeded frontage

220 ft of deeded road frontage.

PowerOn site

Power at or near the road.

Buildable area1.15 of 2.10 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$110,481
$91,421$129,541 · $52,610/ac on 2.10 ac
Asking vs estimate
+6.2%
Priced above 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 $117,300
Maximum allowable offer
$63,132
$30,063/ac · +30.0% target margin

You need $54,168 off asking to hit this margin.

All-in cost$68,498
Net resale$101,642
Projected profit$33,144
ROI+48.4%
Annualized+69.2%
Break-even resale$35,455/ac
Profit if resale lands off target
-20%
$12,816
-10%
$22,980
0%
$33,144
+10%
$43,308
+20%
$53,473
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
NJ-452666
Gravel · Power at road
1.4May 11, 2026$66,60048,25559,0921.6 mi
86
NJ-214231
Gravel · Full utilities
4.3May 3, 2026$211,90049,38551,0446.7 mi
76
NJ-762472
Landlocked · Off grid
1.2Oct 19, 2025$35,90029,90064,7008.3 mi
68
NJ-782112
Landlocked · Full utilities
0.9Feb 7, 2025$28,90031,44948,6138.4 mi
67
NJ-642171
Gravel · Power at road
1.0Jun 2, 2025$28,40029,56537,4578.2 mi
65
Show adjustment detail for the top comp
  • Tract size (1.38 ac → 2.1 ac)-0.7%
  • Utilities (Power at road → Full utilities)+22.0%
  • Market time (3 mo)+1.1%

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.