← New search
Shelby County, TN · Sold

TN-514275

4643 County Road 123

$129,000
$11,664/ac · 11.06 ac
Acreage11.06 ac
Price per acre$11,664/ac
ZoningAgricultural
Road accessPaved
UtilitiesFull utilities
TopographyRolling
ListedDec 30, 2024
Coordinates35.1234, -89.9640
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

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

View Shelby market data →

Step 1 · Is this a deal?

Due diligence

No material red flags on the mapped layers.

Risk index
10
Low risk
Wetlands8.1% of tract

Little to no mapped wetland coverage.

Average slope8.2%

Gentle grade, straightforward to develop.

Flood zoneX

Outside the mapped floodplain.

Legal accessDeeded frontage

842 ft of deeded road frontage.

PowerOn site

Power at or near the road.

Buildable area9.66 of 11.06 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$107,364
$78,595$136,133 · $9,707/ac on 11.06 ac
Asking vs estimate
+20.2%
Priced above the comp set

Weighted from 9 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 $129,000
Maximum allowable offer
$61,351
$5,547/ac · +30.0% target margin

You need $67,649 off asking to hit this margin.

All-in cost$66,566
Net resale$98,775
Projected profit$32,209
ROI+48.4%
Annualized+69.2%
Break-even resale$6,542/ac
Profit if resale lands off target
-20%
$12,454
-10%
$22,331
0%
$32,209
+10%
$42,086
+20%
$51,964
Comparable sales9 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
TN-123843
Paved · Off grid
8.1May 1, 2026$45,7005,6498,01210.4 mi
78
TN-143826
Gravel · Power at road
8.0Nov 20, 2025$45,9005,7468,3175.2 mi
74
TN-135483
Landlocked · Full utilities
26.6Jul 14, 2026$130,8004,9259,5047.7 mi
73
TN-494074
Gravel · Off grid
9.6Nov 20, 2023$41,1004,2918,0093.6 mi
71
TN-752583
Dirt · Full utilities
3.3Jul 27, 2026$15,9004,8806,2737.1 mi
69
TN-713351
Gravel · Off grid
5.7Oct 18, 2025$46,6008,21213,7577.0 mi
67
TN-853267
Gravel · Off grid
5.3Sep 29, 2024$27,8005,2179,0852.0 mi
65
TN-533394
Gravel · Power at road
5.8May 7, 2025$42,6007,29410,59110.0 mi
64
TN-152620
Dirt · Power at road
3.3May 1, 2025$30,0008,99114,8441.5 mi
62
Show adjustment detail for the top comp
  • Tract size (8.09 ac → 11.06 ac)-2.4%
  • Utilities (Off grid → Full utilities)+43.5%
  • Market time (3 mo)+1.2%

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.