Comparable sales & offer analysis
Parcel TX-354885
Gaines County, TX · 25.82 ac · Agricultural · Dirt · Full utilities
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$234,000
Adjusted value
$195,021
Value range
$158,989–$231,054
Comp $/acre
$7,553/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +20.0% versus the adjusted value.
Offer position
Max allowable offer
$111,441
Offer $/acre
$4,316/ac
Projected profit
$58,506
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-614524 | 19.9 | Jul 27, 2026 | $146,500 | 7,372 | 7,496 | 79 |
| TX-784753 | 23.5 | Dec 3, 2024 | $135,300 | 5,767 | 5,447 | 78 |
| TX-105223 | 33.0 | Jun 14, 2025 | $169,800 | 5,148 | 7,138 | 77 |
| TX-265262 | 33.9 | Jul 27, 2026 | $215,600 | 6,353 | 6,995 | 75 |
| TX-435320 | 35.4 | Apr 15, 2024 | $155,700 | 4,402 | 9,277 | 69 |
| TX-153950 | 13.1 | Jul 16, 2025 | $46,900 | 3,572 | 6,275 | 67 |
| TX-733406 | 8.8 | Jul 27, 2026 | $67,500 | 7,641 | 8,464 | 65 |
| TX-936360 | 75.2 | Feb 2, 2025 | $816,900 | 10,869 | 10,380 | 64 |
| TX-403575 | 10.0 | May 9, 2024 | $62,300 | 6,226 | 6,464 | 61 |
| TX-904295 | 16.8 | Mar 6, 2024 | $84,900 | 5,042 | 8,151 | 60 |
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.