← New search
Worcester County, MA · Sold

MA-184392

3636 County Road 254

$159,100
$26,429/ac · 6.02 ac
Acreage6.02 ac
Price per acre$26,429/ac
ZoningResidential
Road accessGravel
UtilitiesFull utilities
TopographySloped
ListedOct 13, 2025
Coordinates42.3027, -72.0178
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

Worcester County, Massachusetts. Very limited raw supply; wetlands review drives most deals.

View Worcester market data →

Step 1 · Is this a deal?

Due diligence

2 items to verify before you offer.

Risk index
15
Low risk
Wetlands1.9% of tract

Little to no mapped wetland coverage.

Average slope17.9%

Rolling to steep in places; pad prep likely.

Flood zoneX

Outside the mapped floodplain.

Legal accessDeeded frontage

448 ft of deeded road frontage.

PowerOn site

Power at or near the road.

Buildable area4.72 of 6.02 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$133,995
$116,764$151,226 · $22,258/ac on 6.02 ac
Asking vs estimate
+18.7%
Priced above the comp set

Weighted from 6 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 $159,100
Maximum allowable offer
$76,569
$12,719/ac · +30.0% target margin

You need $82,531 off asking to hit this margin.

All-in cost$83,077
Net resale$123,275
Projected profit$40,198
ROI+48.4%
Annualized+69.2%
Break-even resale$15,000/ac
Profit if resale lands off target
-20%
$15,543
-10%
$27,871
0%
$40,198
+10%
$52,526
+20%
$64,853
Comparable sales6 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
MA-984056
Paved · Power at road
4.7Jul 27, 2026$109,10023,11023,6672.0 mi
89
MA-934167
Paved · Off grid
5.1Jul 27, 2026$92,10017,99021,7545.2 mi
87
MA-283660
Dirt · Off grid
3.5Jun 20, 2026$44,60012,59820,6854.8 mi
81
MA-814281
Gravel · Off grid
5.6Oct 4, 2025$68,10012,24818,14311.2 mi
77
MA-125113
Gravel · Power at road
10.2Jan 4, 2026$169,70016,71421,6556.1 mi
75
MA-733871
Dirt · Off grid
4.1Dec 1, 2025$67,80016,41527,72610.8 mi
75
Show adjustment detail for the top comp
  • Tract size (4.72 ac → 6.02 ac)-1.2%
  • Access (Paved → Gravel)-15.3%
  • Utilities (Power at road → Full utilities)+22.0%

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.