← New search
Skamania County, WA · Sold

WA-687956

3615 County Road 120

$1,029,400
$4,618/ac · 223 ac
Acreage223 ac
Price per acre$4,618/ac
ZoningResidential
Road accessDirt
UtilitiesOff grid
TopographyRolling
ListedSep 4, 2023
Coordinates46.0391, -121.8940
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

Skamania County, Washington. Eastern Washington irrigated ground and Cascade foothill lots.

View Skamania market data →

Step 1 · Is this a deal?

Due diligence

4 items to verify before you offer.

Risk index
24
Low risk
Wetlands15.4% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope6.0%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessDeeded frontage

1,811 ft of deeded road frontage.

Power7,894 ft away

A long utility run — price in solar/off-grid instead.

Buildable area179.16 of 222.92 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$1,155,289
$952,247$1,358,330 · $5,183/ac on 223 ac
Asking vs estimate
-10.9%
Priced below the comp set

Weighted from 10 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 $1,029,400
Maximum allowable offer
$660,165
$2,961/ac · +30.0% target margin

You need $369,235 off asking to hit this margin.

All-in cost$716,279
Net resale$1,062,865
Projected profit$346,586
ROI+48.4%
Annualized+69.2%
Break-even resale$3,493/ac
Profit if resale lands off target
-20%
$134,013
-10%
$240,300
0%
$346,586
+10%
$452,873
+20%
$559,160
Comparable sales10 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
WA-548591
Landlocked · Off grid
353.1Jan 22, 2026$1,250,7003,5425,2372.8 mi
81
WA-258596
Gravel · Power at road
354.4Jul 14, 2025$2,230,6006,2945,5012.4 mi
76
WA-957327
Dirt · Off grid
141.3Aug 18, 2024$896,7006,3446,0707.9 mi
73
WA-939131
Paved · Off grid
522.2Feb 10, 2025$3,501,8006,7066,6731.0 mi
72
WA-549484
Gravel · Power at road
674.4Jul 27, 2026$2,451,2003,6353,6963.2 mi
71
WA-277207
Paved · Power at road
129.6Feb 27, 2026$1,187,2009,1624,99410.1 mi
70
WA-879610
Dirt · Power at road
738.8Jun 18, 2025$3,444,7004,6635,9324.0 mi
68
WA-829628
Landlocked · Power at road
748.5Jul 27, 2026$2,110,3002,8194,3538.9 mi
67
WA-106681
Gravel · Power at road
88.5Oct 18, 2025$573,1006,4743,8429.2 mi
63
WA-266230
Gravel · Power at road
63.9Apr 30, 2025$600,7009,4085,2808.1 mi
62
Show adjustment detail for the top comp
  • Tract size (353.13 ac → 222.92 ac)+14.2%
  • Access (Landlocked → Dirt)+26.5%
  • Market time (7 mo)+2.4%

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.