← New search
Sullivan County, NY · Sold

NY-109137

5316 County Road 11

$1,705,300
$4,138/ac · 412 ac
Acreage412 ac
Price per acre$4,138/ac
ZoningResidential
Road accessLandlocked
UtilitiesPower at road
TopographyRolling
ListedFeb 13, 2024
Coordinates41.8028, -74.6627
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
31
Moderate risk
Wetlands5.7% of tract

Little to no mapped wetland coverage.

Average slope6.9%

Gentle grade, straightforward to develop.

Flood zoneX

Outside the mapped floodplain.

Legal accessLandlocked

No legal access of record — resale is severely limited.

Power81 ft away

Power at or near the road.

Buildable area369.16 of 412.08 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$1,301,437
$1,101,169$1,501,705 · $3,158/ac on 412 ac
Asking vs estimate
+31.0%
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 $1,705,300
Maximum allowable offer
$743,678
$1,805/ac · +30.0% target margin

You need $961,622 off asking to hit this margin.

All-in cost$806,891
Net resale$1,197,322
Projected profit$390,431
ROI+48.4%
Annualized+69.2%
Break-even resale$2,128/ac
Profit if resale lands off target
-20%
$150,967
-10%
$270,699
0%
$390,431
+10%
$510,163
+20%
$629,895
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
NY-198789
Gravel · Power at road
320.3Mar 10, 2025$1,739,5005,4323,63512.9 mi
69
NY-597211
Gravel · Power at road
102.1Jan 21, 2026$605,9005,9342,8078.5 mi
63
NY-558181
Paved · Power at road
206.2Jan 1, 2024$1,289,8006,2563,2756.1 mi
62
NY-277062
Gravel · Off grid
91.7Mar 13, 2025$593,1006,4713,6317.2 mi
60
NY-776216
Dirt · Off grid
49.7Oct 6, 2025$211,9004,2672,3767.2 mi
59
Show adjustment detail for the top comp
  • Tract size (320.25 ac → 412.08 ac)-7.2%
  • Access (Gravel → Landlocked)-32.0%
  • Market time (17 mo)+6.0%

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.