Comparable sales & offer analysis
Parcel TN-650611
Haywood County, TN · 0.78 ac · Recreational · Gravel · Power at road
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$10,600
Adjusted value
$11,087
Value range
$9,095–$13,080
Comp $/acre
$14,215/ac
Weighted from 6 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -4.4% versus the adjusted value.
Offer position
Max allowable offer
$6,336
Offer $/acre
$8,123/ac
Projected profit
$3,326
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 |
|---|---|---|---|---|---|---|
| TN-190841 | 0.9 | Sep 8, 2025 | $11,800 | 12,854 | 15,825 | 79 |
| TN-440901 | 1.0 | Apr 1, 2025 | $11,200 | 11,714 | 14,510 | 76 |
| TN-591409 | 1.4 | Jul 27, 2026 | $18,100 | 13,007 | 13,152 | 76 |
| TN-661071 | 1.1 | May 6, 2025 | $9,900 | 9,094 | 11,649 | 69 |
| TN-123107 | 4.8 | Jul 17, 2025 | $82,500 | 17,361 | 18,969 | 63 |
| TN-623139 | 4.9 | Nov 5, 2025 | $42,900 | 8,820 | 11,080 | 61 |
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.