← New search
Rutherford County, TN · Sold

TN-128725

4432 County Road 177

$1,766,500
$6,355/ac · 278 ac
Acreage278 ac
Price per acre$6,355/ac
ZoningResidential
Road accessPaved
UtilitiesPower at road
TopographyMixed
ListedAug 19, 2023
Coordinates35.8900, -86.4001
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

Rutherford County, Tennessee. Cumberland Plateau and Middle Tennessee tracts; retirees and cabin builders.

View Rutherford market data →

Step 1 · Is this a deal?

Due diligence

No material red flags on the mapped layers.

Risk index
5
Low risk
Wetlands6.1% of tract

Little to no mapped wetland coverage.

Average slope3.7%

Gentle grade, straightforward to develop.

Flood zoneX

Outside the mapped floodplain.

Legal accessDeeded frontage

2,536 ft of deeded road frontage.

Power21 ft away

Power at or near the road.

Buildable area247.95 of 277.95 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$1,160,093
$1,008,999$1,311,187 · $4,174/ac on 278 ac
Asking vs estimate
+52.3%
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 $1,766,500
Maximum allowable offer
$662,910
$2,385/ac · +30.0% target margin

You need $1,103,590 off asking to hit this margin.

All-in cost$719,257
Net resale$1,067,286
Projected profit$348,028
ROI+48.4%
Annualized+69.2%
Break-even resale$2,813/ac
Profit if resale lands off target
-20%
$134,571
-10%
$241,300
0%
$348,028
+10%
$454,757
+20%
$561,485
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
TN-819592
Gravel · Power at road
520.9Jul 27, 2026$1,677,0003,2204,5863.0 mi
79
TN-648188
Dirt · Off grid
188.4Apr 20, 2026$480,3002,5503,7376.7 mi
75
TN-278625
Dirt · Off grid
258.5Oct 30, 2023$685,3002,6514,6834.8 mi
71
TN-327100
Dirt · Power at road
85.7Aug 1, 2025$369,5004,3144,5153.2 mi
69
TN-127709
Dirt · Power at road
133.1Jun 8, 2025$372,6002,7993,2905.1 mi
67
Show adjustment detail for the top comp
  • Tract size (520.88 ac → 277.95 ac)+20.5%
  • Access (Gravel → Paved)+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.