Comparable sales & offer analysis
Parcel TX-814036
Andrews County, TX · 13.96 ac · Recreational · Paved · Off grid
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$92,100
Adjusted value
$105,017
Value range
$86,938–$123,095
Comp $/acre
$7,523/ac
Weighted from 5 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -12.3% versus the adjusted value.
Offer position
Max allowable offer
$60,009
Offer $/acre
$4,299/ac
Projected profit
$31,505
Annualized ROI
+69.2%
Assumes a 30% target margin, 9-month hold, 4% closing costs, 6% annual carry and 8% selling costs.
Comparable sales
| Parcel | Acres | Sold | Price | $/ac | Adj $/ac | Match |
|---|---|---|---|---|---|---|
| TX-543990 | 13.5 | Mar 23, 2024 | $81,400 | 6,033 | 9,081 | 71 |
| TX-233978 | 13.4 | Apr 1, 2024 | $95,800 | 7,163 | 7,867 | 68 |
| TX-614419 | 18.4 | Jan 20, 2024 | $94,700 | 5,139 | 5,891 | 65 |
| TX-202369 | 4.2 | Mar 10, 2024 | $35,600 | 8,548 | 6,056 | 60 |
| TX-215393 | 37.3 | Jul 2, 2025 | $224,800 | 6,026 | 8,533 | 60 |
Prepared with LandPilot. Values are model estimates derived from recorded sales and procedural market data, not an appraisal. Verify title, access and zoning independently before contracting.