Comparable sales & offer analysis
Parcel WA-479397
Franklin County, WA · 633 ac · Residential · Gravel · Off grid
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$2,899,900
Adjusted value
$2,075,065
Value range
$1,723,746–$2,426,384
Comp $/acre
$3,277/ac
Weighted from 9 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +39.7% versus the adjusted value.
Offer position
Max allowable offer
$1,185,752
Offer $/acre
$1,873/ac
Projected profit
$622,520
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-599986 | 970.1 | Jul 27, 2026 | $4,781,200 | 4,929 | 3,947 | 77 |
| WA-589822 | 861.4 | Jun 3, 2025 | $3,304,100 | 3,836 | 3,102 | 73 |
| WA-768188 | 263.7 | Jul 27, 2026 | $886,900 | 3,363 | 2,676 | 71 |
| WA-337167 | 125.9 | Jul 27, 2026 | $630,200 | 5,007 | 2,690 | 68 |
| WA-437341 | 142.8 | Jul 27, 2026 | $576,400 | 4,037 | 3,307 | 67 |
| WA-677543 | 165.3 | Jun 11, 2026 | $1,226,400 | 7,420 | 4,308 | 67 |
| WA-748364 | 299.6 | May 26, 2025 | $1,042,600 | 3,480 | 2,941 | 67 |
| WA-707545 | 165.5 | Oct 5, 2025 | $1,228,000 | 7,419 | 3,643 | 66 |
| WA-547059 | 116.4 | Apr 3, 2025 | $704,100 | 6,049 | 2,763 | 56 |
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.