Comparable sales & offer analysis
Parcel CO-393156
Cheyenne County, CO · 8.85 ac · Unzoned · Gravel · Power at road
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$126,800
Adjusted value
$117,166
Value range
$99,744–$134,588
Comp $/acre
$13,239/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +8.2% versus the adjusted value.
Offer position
Max allowable offer
$66,952
Offer $/acre
$7,565/ac
Projected profit
$35,150
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-672932 | 7.5 | Jul 27, 2026 | $106,200 | 14,097 | 11,842 | 87 |
| CO-183515 | 11.5 | Jul 27, 2026 | $172,000 | 14,985 | 12,571 | 87 |
| CO-613717 | 13.3 | Jun 15, 2026 | $125,200 | 9,421 | 16,992 | 78 |
| CO-433039 | 8.1 | Jul 29, 2024 | $117,700 | 14,476 | 14,895 | 74 |
| CO-423101 | 8.5 | Apr 1, 2024 | $103,000 | 12,104 | 15,435 | 73 |
| CO-923950 | 15.7 | Nov 28, 2025 | $198,700 | 12,623 | 13,699 | 72 |
| CO-631585 | 2.8 | Jul 27, 2026 | $29,500 | 10,374 | 11,877 | 69 |
| CO-603971 | 16.0 | Mar 30, 2026 | $118,900 | 7,439 | 10,912 | 69 |
| CO-254799 | 29.1 | Jul 27, 2026 | $289,900 | 9,959 | 13,275 | 66 |
| CO-442702 | 6.4 | Jul 18, 2024 | $62,800 | 9,853 | 10,458 | 63 |
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.