Comparable sales & offer analysis
Parcel WA-966893
Franklin County, WA · 103 ac · Mixed Use · Gravel · Off grid
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$484,700
Adjusted value
$570,967
Value range
$447,181–$694,754
Comp $/acre
$5,532/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -15.1% versus the adjusted value.
Offer position
Max allowable offer
$326,267
Offer $/acre
$3,161/ac
Projected profit
$171,290
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-337167 | 125.9 | Jul 27, 2026 | $630,200 | 5,007 | 4,496 | 80 |
| WA-677543 | 165.3 | Jun 11, 2026 | $1,226,400 | 7,420 | 7,200 | 80 |
| WA-547059 | 116.4 | Apr 3, 2025 | $704,100 | 6,049 | 4,617 | 79 |
| WA-146825 | 98.3 | Oct 29, 2025 | $323,800 | 3,296 | 4,228 | 78 |
| WA-766688 | 89.0 | Aug 2, 2025 | $389,300 | 4,376 | 4,537 | 77 |
| WA-437341 | 142.8 | Jul 27, 2026 | $576,400 | 4,037 | 5,527 | 75 |
| WA-726401 | 72.3 | Feb 13, 2026 | $564,900 | 7,817 | 7,289 | 72 |
| WA-768188 | 263.7 | Jul 27, 2026 | $886,900 | 3,363 | 4,473 | 71 |
| WA-707545 | 165.5 | Oct 5, 2025 | $1,228,000 | 7,419 | 6,088 | 70 |
| WA-415282 | 32.1 | Jul 27, 2026 | $293,100 | 9,122 | 7,118 | 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.