Comparable sales & offer analysis
Parcel WA-872872
Kittitas County, WA · 5.61 ac · Mixed Use · Gravel · Power at road
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$51,900
Adjusted value
$48,387
Value range
$40,327–$56,446
Comp $/acre
$8,625/ac
Weighted from 9 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +7.3% versus the adjusted value.
Offer position
Max allowable offer
$27,649
Offer $/acre
$4,929/ac
Projected profit
$14,516
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-562396 | 4.0 | Dec 11, 2024 | $28,000 | 7,043 | 8,680 | 73 |
| WA-503103 | 6.6 | Nov 23, 2024 | $43,000 | 6,493 | 7,042 | 73 |
| WA-403492 | 8.8 | May 17, 2024 | $73,300 | 8,348 | 11,102 | 69 |
| WA-971857 | 2.7 | Sep 5, 2024 | $20,300 | 7,552 | 9,399 | 68 |
| WA-551769 | 2.5 | Jan 16, 2025 | $12,400 | 4,912 | 6,997 | 66 |
| WA-264532 | 18.7 | Apr 12, 2026 | $125,000 | 6,699 | 10,330 | 66 |
| WA-251947 | 2.9 | Jun 2, 2024 | $19,600 | 6,821 | 8,590 | 66 |
| WA-214396 | 16.9 | Oct 23, 2025 | $183,600 | 10,857 | 8,564 | 59 |
| WA-261955 | 2.9 | Nov 9, 2023 | $25,400 | 8,780 | 6,671 | 57 |
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.