← New search
Washington County, VA · Sold

VA-266725

4556 County Road 118

$355,500
$6,051/ac · 58.75 ac
Acreage58.75 ac
Price per acre$6,051/ac
ZoningResidential
Road accessLandlocked
UtilitiesPower at road
TopographyRolling
ListedFeb 20, 2024
Coordinates36.6704, -82.0316
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
40
Moderate risk
Wetlands16.7% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope4.4%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessLandlocked

No legal access of record — resale is severely limited.

Power8 ft away

Power at or near the road.

Buildable area46.49 of 58.75 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$285,622
$205,648$365,596 · $4,862/ac on 58.75 ac
Asking vs estimate
+24.5%
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 $355,500
Maximum allowable offer
$163,212
$2,778/ac · +30.0% target margin

You need $192,288 off asking to hit this margin.

All-in cost$177,085
Net resale$262,772
Projected profit$85,687
ROI+48.4%
Annualized+69.3%
Break-even resale$3,276/ac
Profit if resale lands off target
-20%
$33,132
-10%
$59,410
0%
$85,687
+10%
$111,964
+20%
$138,241
Comparable sales5 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
VA-616181
Gravel · Off grid
39.6Sep 21, 2025$236,8005,9794,59312.2 mi
72
VA-295799
Paved · Off grid
30.0Dec 7, 2025$187,5006,2403,8417.9 mi
67
VA-778200
Gravel · Full utilities
171.0Apr 22, 2026$1,161,6006,7924,9838.1 mi
66
VA-868996
Landlocked · Full utilities
304.4Dec 8, 2025$842,1002,7663,5666.7 mi
62
VA-889017
Dirt · Off grid
309.1Sep 28, 2024$1,515,6004,9047,5583.4 mi
59
Show adjustment detail for the top comp
  • Tract size (39.61 ac → 58.75 ac)-7.5%
  • Access (Gravel → Landlocked)-32.0%
  • Utilities (Off grid → Power at road)+17.6%
  • Market time (11 mo)+3.8%

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.