← New search
Pend Oreille County, WA · Sold

WA-899854

3881 County Road 118

$2,699,700
$3,062/ac · 882 ac
Acreage882 ac
Price per acre$3,062/ac
ZoningUnzoned
Road accessGravel
UtilitiesPower at road
TopographyWooded
ListedMar 27, 2024
Coordinates48.5562, -117.2685
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

Pend Oreille County, Washington. Eastern Washington irrigated ground and Cascade foothill lots.

View Pend Oreille market data →

Step 1 · Is this a deal?

Due diligence

No material red flags on the mapped layers.

Risk index
10
Low risk
Wetlands9.0% of tract

Little to no mapped wetland coverage.

Average slope7.2%

Gentle grade, straightforward to develop.

Flood zoneX

Outside the mapped floodplain.

Legal accessDeeded frontage

6,413 ft of deeded road frontage.

Power32 ft away

Power at or near the road.

Buildable area762.18 of 881.64 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$3,449,881
$2,521,864$4,377,898 · $3,913/ac on 882 ac
Asking vs estimate
-21.7%
Priced below 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 $2,699,700
Maximum allowable offer
$1,971,361
$2,236/ac · +30.0% target margin

You need $728,339 off asking to hit this margin.

All-in cost$2,138,927
Net resale$3,173,891
Projected profit$1,034,964
ROI+48.4%
Annualized+69.2%
Break-even resale$2,637/ac
Profit if resale lands off target
-20%
$400,186
-10%
$717,575
0%
$1,034,964
+10%
$1,352,353
+20%
$1,669,742
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
WA-659564
Landlocked · Full utilities
714.6Jul 27, 2026$1,899,1002,6583,0093.2 mi
83
WA-788856
Gravel · Off grid
427.9Nov 19, 2025$1,343,3003,1393,0555.7 mi
76
WA-318527
Gravel · Power at road
337.1Oct 22, 2024$2,106,6006,2495,0273.0 mi
67
WA-848382
Gravel · Off grid
303.5Aug 28, 2024$1,124,1003,7043,4191.9 mi
63
WA-228487
Dirt · Off grid
327.5Dec 29, 2023$1,624,6004,9615,5863.9 mi
58
Show adjustment detail for the top comp
  • Tract size (714.59 ac → 881.64 ac)-6.3%
  • Access (Landlocked → Gravel)+47.1%
  • Utilities (Full utilities → Power at road)-18.0%

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.