← New search
Sullivan County, NY · Sold

NY-597211

455 County Road 119

$628,500
$6,156/ac · 102 ac
Acreage102 ac
Price per acre$6,156/ac
ZoningRecreational
Road accessGravel
UtilitiesPower at road
TopographyWooded
ListedJan 17, 2025
Coordinates41.7498, -74.8124
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

3 items to verify before you offer.

Risk index
21
Low risk
Wetlands11.9% of tract

Little to no mapped wetland coverage.

Average slope4.4%

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.

Power187 ft away

Power at or near the road.

Buildable area85.45 of 102.10 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$756,651
$623,348$889,955 · $7,411/ac on 102 ac
Asking vs estimate
-16.9%
Priced below 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 $628,500
Maximum allowable offer
$432,372
$4,235/ac · +30.0% target margin

You need $196,128 off asking to hit this margin.

All-in cost$469,124
Net resale$696,119
Projected profit$226,996
ROI+48.4%
Annualized+69.2%
Break-even resale$4,994/ac
Profit if resale lands off target
-20%
$87,772
-10%
$157,384
0%
$226,996
+10%
$296,608
+20%
$366,220
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
NY-277062
Gravel · Off grid
91.7Mar 13, 2025$593,1006,4717,8593.8 mi
78
NY-558181
Paved · Power at road
206.2Jan 1, 2024$1,289,8006,2567,0893.2 mi
69
NY-776216
Dirt · Off grid
49.7Oct 6, 2025$211,9004,2675,1442.9 mi
69
NY-945487
Dirt · Off grid
29.3Jul 5, 2026$251,3008,5839,1296.4 mi
67
NY-198789
Gravel · Power at road
320.3Mar 10, 2025$1,739,5005,4327,8688.1 mi
62
Show adjustment detail for the top comp
  • Tract size (91.66 ac → 102.1 ac)-2.6%
  • Utilities (Off grid → Power at road)+17.6%
  • 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.