← New search
Washington County, VA · Sold

VA-889017

7854 County Road 114

$1,702,900
$5,510/ac · 309 ac
Acreage309 ac
Price per acre$5,510/ac
ZoningResidential
Road accessDirt
UtilitiesOff grid
TopographyMixed
ListedJun 21, 2024
Coordinates36.6740, -81.9699
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

Washington County, Virginia. Shenandoah and Southside tracts with easement upside.

View Washington market data →

Step 1 · Is this a deal?

Due diligence

4 items to verify before you offer.

Risk index
26
Low risk
Wetlands15.4% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope7.8%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessDeeded frontage

3,698 ft of deeded road frontage.

Power12,584 ft away

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

Buildable area248.41 of 309.08 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$1,081,493
$895,193$1,267,794 · $3,499/ac on 309 ac
Asking vs estimate
+57.5%
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 $1,702,900
Maximum allowable offer
$617,996
$1,999/ac · +30.0% target margin

You need $1,084,904 off asking to hit this margin.

All-in cost$670,526
Net resale$994,974
Projected profit$324,448
ROI+48.4%
Annualized+69.2%
Break-even resale$2,358/ac
Profit if resale lands off target
-20%
$125,453
-10%
$224,951
0%
$324,448
+10%
$423,946
+20%
$523,443
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
VA-809408
Gravel · Full utilities
410.3Jul 27, 2026$2,163,8005,2743,4434.6 mi
82
VA-868996
Landlocked · Full utilities
304.4Dec 8, 2025$842,1002,7662,4974.0 mi
81
VA-689353
Gravel · Power at road
394.3Jul 27, 2026$2,166,0005,4944,32411.1 mi
78
VA-299389
Gravel · Full utilities
404.7Feb 22, 2026$2,317,0005,7263,7895.6 mi
77
VA-778200
Gravel · Full utilities
171.0Apr 22, 2026$1,161,6006,7923,4898.7 mi
71
Show adjustment detail for the top comp
  • Tract size (410.29 ac → 309.08 ac)+8.7%
  • Access (Gravel → Dirt)-14.0%
  • Utilities (Full utilities → Off grid)-30.3%

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.