Comparable sales & offer analysis
Parcel WA-333671
Pend Oreille County, WA · 10.00 ac · Residential · Gravel · Off grid
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$102,200
Adjusted value
$85,055
Value range
$68,687–$101,423
Comp $/acre
$8,505/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +20.2% versus the adjusted value.
Offer position
Max allowable offer
$48,603
Offer $/acre
$4,860/ac
Projected profit
$25,516
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-473857 | 11.4 | Nov 30, 2025 | $115,600 | 10,104 | 7,621 | 79 |
| WA-803255 | 7.4 | Jul 27, 2026 | $60,900 | 8,231 | 6,578 | 79 |
| WA-684385 | 16.8 | Aug 29, 2024 | $169,400 | 10,096 | 11,550 | 75 |
| WA-853200 | 7.1 | Mar 15, 2026 | $66,600 | 9,373 | 9,254 | 74 |
| WA-464468 | 17.8 | May 14, 2025 | $118,900 | 6,675 | 7,480 | 73 |
| WA-644084 | 13.5 | Sep 10, 2024 | $88,300 | 6,546 | 10,744 | 72 |
| WA-772241 | 3.5 | May 12, 2026 | $36,300 | 10,233 | 8,333 | 69 |
| WA-584483 | 18.0 | May 11, 2026 | $93,000 | 5,163 | 6,956 | 69 |
| WA-454831 | 23.2 | May 25, 2026 | $172,700 | 7,453 | 7,023 | 67 |
| WA-872199 | 3.4 | Dec 31, 2024 | $46,900 | 13,642 | 9,638 | 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.