Comparable sales & offer analysis
Parcel TN-627162
Madison County, TN · 89.58 ac · Residential · Gravel · Power at road
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$500,600
Adjusted value
$596,544
Value range
$513,298–$679,790
Comp $/acre
$6,659/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -16.1% versus the adjusted value.
Offer position
Max allowable offer
$340,882
Offer $/acre
$3,805/ac
Projected profit
$178,963
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-106925 | 75.5 | Jul 27, 2026 | $418,000 | 5,540 | 6,201 | 84 |
| TN-396843 | 71.1 | Jul 27, 2026 | $492,500 | 6,927 | 6,270 | 83 |
| TN-907213 | 93.0 | Apr 20, 2025 | $578,000 | 6,219 | 5,428 | 80 |
| TN-348223 | 193.2 | Jul 27, 2026 | $594,100 | 3,075 | 6,510 | 76 |
| TN-486832 | 70.5 | Jun 18, 2025 | $365,200 | 5,177 | 7,553 | 75 |
| TN-458233 | 194.6 | Jan 27, 2026 | $1,245,200 | 6,398 | 6,565 | 72 |
| TN-228522 | 239.9 | May 18, 2025 | $1,096,500 | 4,570 | 7,341 | 71 |
| TN-827548 | 118.5 | Sep 21, 2024 | $1,306,300 | 11,025 | 8,863 | 69 |
| TN-526122 | 42.2 | Nov 26, 2024 | $288,400 | 6,838 | 6,220 | 68 |
| TN-878886 | 312.3 | Jan 21, 2025 | $1,435,800 | 4,597 | 5,813 | 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.