Comparable sales & offer analysis
Parcel TX-128480
Hudspeth County, TX · 349 ac · Unzoned · Landlocked · Off grid
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$397,000
Adjusted value
$445,692
Value range
$374,377–$517,007
Comp $/acre
$1,277/ac
Weighted from 5 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -10.9% versus the adjusted value.
Offer position
Max allowable offer
$254,681
Offer $/acre
$729/ac
Projected profit
$133,708
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-287771 | 208.9 | Jul 27, 2026 | $502,900 | 2,408 | 1,423 | 73 |
| TX-537700 | 198.4 | Jul 27, 2026 | $429,800 | 2,166 | 1,073 | 69 |
| TX-419941 | 1006.1 | Jul 12, 2025 | $811,400 | 807 | 1,170 | 68 |
| TX-486396 | 77.2 | Jan 11, 2024 | $177,100 | 2,295 | 1,147 | 57 |
| TX-996269 | 70.4 | Dec 21, 2023 | $290,900 | 4,134 | 1,663 | 46 |
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.