← New search
Sullivan County, NY · Sold

NY-558181

3316 County Road 99

$1,512,100
$7,335/ac · 206 ac
Acreage206 ac
Price per acre$7,335/ac
ZoningRecreational
Road accessPaved
UtilitiesPower at road
TopographyWooded
ListedSep 18, 2023
Coordinates41.7900, -74.7804
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

Sullivan County, New York. Upstate and Southern Tier acreage well below downstate expectations.

View Sullivan market data →

Step 1 · Is this a deal?

Due diligence

4 items to verify before you offer.

Risk index
27
Low risk
Wetlands19.8% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope3.6%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessRecorded easement

Access by easement; pull and read the recorded document.

Power168 ft away

Power at or near the road.

Buildable area157.07 of 206.16 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$1,469,343
$1,154,673$1,784,012 · $7,127/ac on 206 ac
Asking vs estimate
+2.9%
In line with 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 $1,512,100
Maximum allowable offer
$839,624
$4,073/ac · +30.0% target margin

You need $672,476 off asking to hit this margin.

All-in cost$910,992
Net resale$1,351,795
Projected profit$440,803
ROI+48.4%
Annualized+69.2%
Break-even resale$4,803/ac
Profit if resale lands off target
-20%
$170,444
-10%
$305,624
0%
$440,803
+10%
$575,983
+20%
$711,162
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
NY-597211
Gravel · Power at road
102.1Jan 21, 2026$605,9005,9345,9523.2 mi
78
NY-198789
Gravel · Power at road
320.3Mar 10, 2025$1,739,5005,4327,70910.6 mi
67
NY-277062
Gravel · Off grid
91.7Mar 13, 2025$593,1006,4717,7005.0 mi
63
NY-776216
Dirt · Off grid
49.7Oct 6, 2025$211,9004,2675,0401.1 mi
63
NY-109137
Landlocked · Power at road
412.1Apr 2, 2024$1,678,0004,0729,4966.1 mi
63
Show adjustment detail for the top comp
  • Tract size (102.1 ac → 206.16 ac)-17.0%
  • Access (Gravel → Paved)+18.0%
  • 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.