Comparable sales & offer analysis
Parcel WA-107817
Clallam County, WA · 202 ac · Residential · Paved · Off grid
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$1,547,600
Adjusted value
$1,127,643
Value range
$1,017,262–$1,238,024
Comp $/acre
$5,594/ac
Weighted from 9 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +37.2% versus the adjusted value.
Offer position
Max allowable offer
$644,367
Offer $/acre
$3,197/ac
Projected profit
$338,293
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-938305 | 287.1 | Jul 21, 2026 | $1,172,900 | 4,086 | 5,285 | 84 |
| WA-658722 | 388.3 | Jul 27, 2026 | $1,574,900 | 4,056 | 5,796 | 80 |
| WA-428965 | 463.0 | Jul 27, 2026 | $1,130,200 | 2,441 | 5,407 | 79 |
| WA-377210 | 129.8 | Jul 27, 2026 | $761,200 | 5,862 | 5,234 | 79 |
| WA-777773 | 195.3 | Nov 24, 2025 | $1,451,000 | 7,432 | 5,288 | 79 |
| WA-778196 | 265.3 | Jul 14, 2024 | $2,142,100 | 8,076 | 6,615 | 74 |
| WA-176980 | 109.9 | Oct 30, 2024 | $913,600 | 8,311 | 6,466 | 73 |
| WA-366949 | 107.5 | May 3, 2026 | $589,600 | 5,486 | 5,480 | 71 |
| WA-628339 | 294.2 | Nov 5, 2023 | $977,700 | 3,323 | 4,821 | 69 |
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.