Comparable sales & offer analysis
Parcel WA-967368
Douglas County, WA · 146 ac · Recreational · Dirt · Power at road
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$470,300
Adjusted value
$630,055
Value range
$511,934–$748,176
Comp $/acre
$4,327/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -25.4% versus the adjusted value.
Offer position
Max allowable offer
$360,031
Offer $/acre
$2,473/ac
Projected profit
$189,016
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-137235 | 132.2 | Jul 27, 2026 | $429,100 | 3,245 | 3,189 | 86 |
| WA-267022 | 113.3 | Jul 27, 2026 | $564,000 | 4,977 | 5,530 | 83 |
| WA-656966 | 108.8 | Jul 19, 2026 | $480,100 | 4,412 | 3,550 | 81 |
| WA-156605 | 83.8 | Jun 27, 2026 | $319,000 | 3,808 | 3,352 | 79 |
| WA-657299 | 138.5 | May 29, 2025 | $530,300 | 3,829 | 4,697 | 78 |
| WA-159062 | 496.7 | May 17, 2026 | $1,371,100 | 2,760 | 4,689 | 73 |
| WA-616389 | 71.6 | Jul 27, 2026 | $368,600 | 5,145 | 4,404 | 72 |
| WA-858658 | 370.7 | Jul 11, 2026 | $1,263,400 | 3,408 | 3,842 | 71 |
| WA-736975 | 109.5 | Feb 6, 2025 | $612,300 | 5,590 | 4,777 | 70 |
| WA-647122 | 121.8 | Dec 27, 2023 | $422,600 | 3,469 | 5,500 | 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.