Comparable sales & offer analysis
Parcel TN-514275
Shelby County, TN · 11.06 ac · Agricultural · Paved · Full utilities
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$129,000
Adjusted value
$107,366
Value range
$78,596–$136,135
Comp $/acre
$9,708/ac
Weighted from 9 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
$61,352
Offer $/acre
$5,547/ac
Projected profit
$32,210
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-123843 | 8.1 | May 1, 2026 | $45,700 | 5,649 | 8,012 | 78 |
| TN-143826 | 8.0 | Nov 20, 2025 | $45,900 | 5,746 | 8,317 | 74 |
| TN-135483 | 26.6 | Jul 14, 2026 | $130,800 | 4,925 | 9,504 | 73 |
| TN-494074 | 9.6 | Nov 20, 2023 | $41,100 | 4,291 | 8,009 | 71 |
| TN-752583 | 3.3 | Jul 27, 2026 | $15,900 | 4,880 | 6,273 | 69 |
| TN-713351 | 5.7 | Oct 18, 2025 | $46,600 | 8,212 | 13,757 | 67 |
| TN-853267 | 5.3 | Sep 29, 2024 | $27,800 | 5,217 | 9,085 | 65 |
| TN-533394 | 5.8 | May 7, 2025 | $42,600 | 7,294 | 10,592 | 64 |
| TN-152620 | 3.3 | May 1, 2025 | $30,000 | 8,991 | 14,844 | 62 |
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.