Comparable sales & offer analysis
Parcel TX-287771
Hudspeth County, TX · 209 ac · Residential · Gravel · Off grid
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$537,300
Adjusted value
$419,181
Value range
$337,215–$501,147
Comp $/acre
$2,007/ac
Weighted from 5 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +28.2% versus the adjusted value.
Offer position
Max allowable offer
$239,532
Offer $/acre
$1,147/ac
Projected profit
$125,754
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-537700 | 198.4 | Jul 27, 2026 | $429,800 | 2,166 | 1,819 | 91 |
| TX-128480 | 349.1 | Jul 27, 2026 | $338,200 | 969 | 1,655 | 75 |
| TX-996269 | 70.4 | Dec 21, 2023 | $290,900 | 4,134 | 2,821 | 59 |
| TX-419941 | 1006.1 | Jul 12, 2025 | $811,400 | 807 | 1,984 | 57 |
| TX-486396 | 77.2 | Jan 11, 2024 | $177,100 | 2,295 | 1,946 | 54 |
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.