Comparable sales & offer analysis
Parcel WA-815807
Benton County, WA · 47.00 ac · Recreational · Dirt · Full utilities
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$412,700
Adjusted value
$436,476
Value range
$315,814–$557,138
Comp $/acre
$9,287/ac
Weighted from 6 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -5.4% versus the adjusted value.
Offer position
Max allowable offer
$249,415
Offer $/acre
$5,307/ac
Projected profit
$130,943
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 |
|---|---|---|---|---|---|---|
| WA-425567 | 39.5 | Jul 27, 2026 | $168,200 | 4,257 | 6,406 | 84 |
| WA-566124 | 59.1 | Apr 12, 2025 | $387,800 | 6,558 | 7,299 | 78 |
| WA-105889 | 49.9 | Aug 20, 2024 | $497,800 | 9,983 | 8,017 | 72 |
| WA-505290 | 32.3 | Jan 18, 2025 | $282,400 | 8,739 | 11,069 | 67 |
| WA-316915 | 104.9 | Jan 29, 2024 | $989,000 | 9,430 | 10,796 | 61 |
| WA-394417 | 17.2 | Nov 5, 2023 | $343,100 | 19,985 | 13,975 | 59 |
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.