Comparable sales & offer analysis
Parcel WA-268978
Benton County, WA · 467 ac · Agricultural · Gravel · Off grid
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$2,014,400
Adjusted value
$1,689,326
Value range
$1,461,528–$1,917,123
Comp $/acre
$3,614/ac
Weighted from 9 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +19.2% versus the adjusted value.
Offer position
Max allowable offer
$965,329
Offer $/acre
$2,065/ac
Projected profit
$506,798
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-988770 | 402.0 | Jun 13, 2026 | $1,723,200 | 4,286 | 4,127 | 87 |
| WA-968791 | 408.2 | Jul 27, 2026 | $1,813,700 | 4,443 | 3,635 | 84 |
| WA-678222 | 270.3 | Jul 27, 2026 | $1,604,200 | 5,935 | 4,302 | 81 |
| WA-667946 | 221.3 | Jul 27, 2026 | $1,523,200 | 6,882 | 3,863 | 72 |
| WA-128589 | 352.6 | Feb 2, 2025 | $815,300 | 2,312 | 3,328 | 71 |
| WA-818319 | 290.0 | Aug 30, 2025 | $963,300 | 3,322 | 2,966 | 70 |
| WA-799837 | 870.9 | Oct 10, 2024 | $2,647,700 | 3,040 | 3,962 | 69 |
| WA-438083 | 244.4 | Jul 27, 2026 | $1,049,900 | 4,295 | 2,883 | 69 |
| WA-167980 | 226.8 | Mar 29, 2025 | $572,300 | 2,523 | 3,177 | 62 |
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.