Comparable sales & offer analysis
Parcel TX-782675
Gaines County, TX · 5.21 ac · Unzoned · Paved · Off grid
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$40,700
Adjusted value
$42,238
Value range
$35,672–$48,805
Comp $/acre
$8,107/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -3.6% versus the adjusted value.
Offer position
Max allowable offer
$24,136
Offer $/acre
$4,633/ac
Projected profit
$12,672
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 |
|---|---|---|---|---|---|---|
| TX-732648 | 5.1 | Jul 3, 2025 | $65,100 | 12,736 | 10,953 | 81 |
| TX-832759 | 5.5 | Feb 12, 2025 | $32,500 | 5,878 | 7,396 | 80 |
| TX-142292 | 4.0 | Jul 27, 2026 | $24,000 | 6,087 | 7,291 | 78 |
| TX-733406 | 8.8 | Jul 27, 2026 | $67,500 | 7,641 | 9,325 | 75 |
| TX-332690 | 5.3 | May 27, 2024 | $34,400 | 6,534 | 7,169 | 75 |
| TX-732974 | 6.5 | May 5, 2024 | $35,300 | 5,453 | 7,131 | 71 |
| TX-153950 | 13.1 | Jul 16, 2025 | $46,900 | 3,572 | 6,915 | 71 |
| TX-181039 | 1.6 | May 31, 2026 | $11,800 | 7,442 | 8,456 | 68 |
| TX-232428 | 4.3 | Mar 22, 2025 | $30,700 | 7,049 | 7,427 | 68 |
| TX-951078 | 1.6 | May 16, 2026 | $21,200 | 12,931 | 8,798 | 67 |
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.