Comparable sales & offer analysis
Parcel MN-599118
Pine County, MN · 480 ac · Recreational · Paved · Off grid
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$1,828,100
Adjusted value
$1,479,399
Value range
$1,198,675–$1,760,123
Comp $/acre
$3,080/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +23.6% versus the adjusted value.
Offer position
Max allowable offer
$845,371
Offer $/acre
$1,760/ac
Projected profit
$443,820
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 |
|---|---|---|---|---|---|---|
| MN-319112 | 478.3 | May 22, 2025 | $1,374,600 | 2,874 | 3,044 | 80 |
| MN-578931 | 419.5 | Nov 27, 2025 | $971,300 | 2,315 | 2,717 | 78 |
| MN-148272 | 260.3 | Jul 14, 2026 | $862,700 | 3,315 | 3,832 | 75 |
| MN-848934 | 420.4 | Apr 3, 2025 | $1,346,800 | 3,204 | 3,861 | 75 |
| MN-198866 | 400.2 | Jun 21, 2025 | $1,090,100 | 2,724 | 2,235 | 70 |
| MN-107978 | 210.3 | Oct 28, 2025 | $960,400 | 4,566 | 3,729 | 70 |
| MN-479597 | 679.6 | Jan 16, 2024 | $1,072,300 | 1,578 | 2,881 | 67 |
| MN-787804 | 185.4 | Nov 6, 2024 | $690,300 | 3,723 | 3,051 | 66 |
| MN-617659 | 166.9 | Feb 11, 2025 | $376,800 | 2,257 | 2,099 | 60 |
| MN-667479 | 146.5 | Apr 26, 2024 | $339,600 | 2,318 | 3,156 | 58 |
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.