Comparable sales & offer analysis
Parcel WA-251947
Kittitas County, WA · 2.87 ac · Mixed Use · Gravel · Off grid
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$20,500
Adjusted value
$20,609
Value range
$17,030–$24,188
Comp $/acre
$7,181/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -0.5% versus the adjusted value.
Offer position
Max allowable offer
$11,777
Offer $/acre
$4,103/ac
Projected profit
$6,183
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 |
|---|---|---|---|---|---|---|
| WA-971857 | 2.7 | Sep 5, 2024 | $20,300 | 7,552 | 8,154 | 81 |
| WA-551769 | 2.5 | Jan 16, 2025 | $12,400 | 4,912 | 6,070 | 77 |
| WA-872872 | 5.6 | Apr 11, 2026 | $51,400 | 9,159 | 8,103 | 76 |
| WA-210640 | 1.1 | Jul 27, 2026 | $10,600 | 9,594 | 6,582 | 74 |
| WA-261955 | 2.9 | Nov 9, 2023 | $25,400 | 8,780 | 5,788 | 74 |
| WA-210794 | 1.2 | Jul 27, 2026 | $11,400 | 9,185 | 7,699 | 74 |
| WA-403492 | 8.8 | May 17, 2024 | $73,300 | 8,348 | 9,632 | 69 |
| WA-562396 | 4.0 | Dec 11, 2024 | $28,000 | 7,043 | 7,530 | 66 |
| WA-330336 | 0.9 | Feb 17, 2026 | $8,800 | 9,866 | 6,877 | 64 |
| WA-760880 | 1.3 | Aug 30, 2024 | $6,400 | 4,861 | 5,121 | 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.