Comparable sales & offer analysis
Parcel CO-547872
Cheyenne County, CO · 270 ac · Residential · Gravel · Off grid
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$1,661,400
Adjusted value
$1,494,641
Value range
$1,208,015–$1,781,266
Comp $/acre
$5,542/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +11.2% versus the adjusted value.
Offer position
Max allowable offer
$854,080
Offer $/acre
$3,167/ac
Projected profit
$448,392
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 |
|---|---|---|---|---|---|---|
| CO-567420 | 194.4 | Jul 27, 2026 | $904,700 | 4,654 | 3,634 | 79 |
| CO-108223 | 347.8 | Oct 4, 2025 | $3,029,600 | 8,711 | 6,810 | 75 |
| CO-427849 | 265.2 | May 18, 2024 | $1,347,900 | 5,082 | 6,468 | 75 |
| CO-367895 | 274.2 | May 1, 2025 | $1,895,300 | 6,911 | 5,963 | 75 |
| CO-518482 | 419.6 | Jul 27, 2026 | $1,714,700 | 4,087 | 3,974 | 74 |
| CO-527378 | 188.6 | Jul 27, 2026 | $1,042,400 | 5,528 | 4,977 | 73 |
| CO-878310 | 370.4 | Apr 12, 2025 | $2,240,100 | 6,048 | 5,709 | 68 |
| CO-876627 | 109.4 | Mar 18, 2025 | $607,900 | 5,555 | 5,385 | 68 |
| CO-528420 | 401.1 | Oct 1, 2024 | $2,589,900 | 6,457 | 6,665 | 63 |
| CO-879016 | 617.7 | May 22, 2024 | $3,214,000 | 5,203 | 6,222 | 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.