← New search
Worcester County, MA · Sold

MA-988933

4680 County Road 116

$1,137,100
$7,037/ac · 162 ac
Acreage162 ac
Price per acre$7,037/ac
ZoningAgricultural
Road accessDirt
UtilitiesOff grid
TopographyMixed
ListedJun 29, 2025
Coordinates42.3402, -71.8238
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

4 items to verify before you offer.

Risk index
28
Low risk
Wetlands17.5% of tract

Partial wetlands. Verify the delineated build envelope.

Average slope8.0%

Gentle grade, straightforward to develop.

Flood zoneShaded X

Moderate flood hazard on part of the tract.

Legal accessDeeded frontage

2,538 ft of deeded road frontage.

Power12,654 ft away

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

Buildable area126.64 of 161.58 ac

Net of wetlands and slope constraints.

Step 2 · Where do the numbers land?

Adjusted value estimate
$1,133,872
$910,542$1,357,202 · $7,017/ac on 162 ac
Asking vs estimate
+0.3%
In line with the comp set

Weighted from 7 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 $1,137,100
Maximum allowable offer
$647,927
$4,010/ac · +30.0% target margin

You need $489,173 off asking to hit this margin.

All-in cost$703,001
Net resale$1,043,162
Projected profit$340,162
ROI+48.4%
Annualized+69.2%
Break-even resale$4,729/ac
Profit if resale lands off target
-20%
$131,529
-10%
$235,845
0%
$340,162
+10%
$444,478
+20%
$548,794
Comparable sales7 matches
ParcelAcresSoldPrice$/acAdj $/acDistMatch
MA-918942
Gravel · Off grid
162.6May 31, 2026$1,478,0009,0887,8986.6 mi
85
MA-579554
Gravel · Full utilities
253.4Jul 27, 2026$2,150,5008,4875,7775.8 mi
82
MA-929173
Dirt · Full utilities
192.3Dec 24, 2025$2,151,40011,1908,39710.6 mi
81
MA-329717
Dirt · Off grid
285.1Jul 27, 2026$1,314,9004,6125,4206.4 mi
80
MA-808753
Gravel · Full utilities
141.8Jul 13, 2025$2,133,70015,0459,10512.7 mi
75
MA-409265
Paved · Power at road
205.5May 22, 2024$1,896,0009,2266,6795.2 mi
69
MA-777469
Dirt · Off grid
56.0Aug 13, 2024$370,2006,6165,5515.2 mi
63
Show adjustment detail for the top comp
  • Access (Gravel → Dirt)-14.0%
  • Market time (3 mo)+0.9%

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.