← New search
Sullivan County, NY · Sold

NY-795379

3395 County Road 258

$176,000
$6,499/ac · 27.08 ac
Acreage27.08 ac
Price per acre$6,499/ac
ZoningUnzoned
Road accessLandlocked
UtilitiesPower at road
TopographyMixed
ListedJan 10, 2024
Coordinates41.7521, -74.7031
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

1 item to verify before you offer.

Risk index
27
Low risk
Wetlands3.8% of tract

Little to no mapped wetland coverage.

Average slope3.6%

Gentle grade, straightforward to develop.

Flood zoneX

Outside the mapped floodplain.

Legal accessLandlocked

No legal access of record — resale is severely limited.

Power130 ft away

Power at or near the road.

Buildable area24.75 of 27.08 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$171,850
$141,180$202,520 · $6,346/ac on 27.08 ac
Asking vs estimate
+2.4%
In line with 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 $176,000
Maximum allowable offer
$98,200
$3,626/ac · +30.0% target margin

You need $77,800 off asking to hit this margin.

All-in cost$106,547
Net resale$158,102
Projected profit$51,555
ROI+48.4%
Annualized+69.3%
Break-even resale$4,277/ac
Profit if resale lands off target
-20%
$19,935
-10%
$35,745
0%
$51,555
+10%
$67,365
+20%
$83,176
Comparable sales9 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
NY-945487
Dirt · Off grid
29.3Jul 5, 2026$251,3008,5838,1205.9 mi
84
NY-375308
Gravel · Full utilities
25.7Jul 27, 2026$336,60013,0887,2556.9 mi
84
NY-125236
Landlocked · Off grid
24.4Jul 27, 2026$118,6004,8555,63810.1 mi
84
NY-315146
Landlocked · Off grid
22.9Dec 23, 2024$132,3005,7867,1024.6 mi
75
NY-944339
Gravel · Full utilities
12.8May 14, 2026$161,70012,6846,5143.9 mi
73
NY-776216
Dirt · Off grid
49.7Oct 6, 2025$211,9004,2674,5755.7 mi
69
NY-944730
Dirt · Power at road
16.9Jun 3, 2024$107,1006,3325,1379.3 mi
64
NY-414120
Dirt · Off grid
10.9Aug 10, 2025$64,7005,9485,1847.1 mi
63
NY-277062
Gravel · Off grid
91.7Mar 13, 2025$593,1006,4716,9903.2 mi
60
Show adjustment detail for the top comp
  • Tract size (29.28 ac → 27.08 ac)+1.2%
  • Access (Dirt → Landlocked)-20.9%
  • Utilities (Off grid → Power at road)+17.6%
  • Market time (1 mo)+0.5%

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.