Comparable sales & offer analysis
Parcel TN-972826
Scott County, TN · 3.87 ac · Recreational · Landlocked · Power at road
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$22,200
Adjusted value
$27,519
Value range
$21,384–$33,653
Comp $/acre
$7,111/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -19.3% versus the adjusted value.
Offer position
Max allowable offer
$15,725
Offer $/acre
$4,063/ac
Projected profit
$8,256
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-672804 | 3.8 | Jul 27, 2026 | $25,900 | 6,795 | 5,412 | 86 |
| TN-952889 | 4.0 | May 13, 2026 | $24,600 | 6,069 | 4,943 | 85 |
| TN-422501 | 3.1 | Jul 27, 2026 | $50,700 | 16,568 | 9,548 | 82 |
| TN-532857 | 4.0 | Mar 30, 2025 | $25,100 | 6,327 | 6,265 | 75 |
| TN-923422 | 6.0 | Jul 14, 2026 | $78,100 | 13,103 | 9,139 | 74 |
| TN-754278 | 11.1 | Jun 19, 2026 | $160,600 | 14,485 | 8,988 | 72 |
| TN-894348 | 11.7 | Jul 27, 2026 | $97,000 | 8,309 | 7,158 | 71 |
| TN-391967 | 2.1 | Dec 10, 2024 | $18,300 | 8,792 | 6,323 | 69 |
| TN-913107 | 4.8 | Feb 10, 2024 | $54,500 | 11,471 | 6,070 | 68 |
| TN-662261 | 2.6 | Feb 25, 2024 | $19,000 | 7,410 | 7,553 | 65 |
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.