Comparable sales & offer analysis
Parcel NY-267851
Suffolk County, NY · 162 ac · Residential · Gravel · Off grid
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$929,600
Adjusted value
$828,686
Value range
$650,164–$1,007,208
Comp $/acre
$5,105/ac
Weighted from 8 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +12.2% versus the adjusted value.
Offer position
Max allowable offer
$473,535
Offer $/acre
$2,917/ac
Projected profit
$248,606
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 |
|---|---|---|---|---|---|---|
| NY-438009 | 182.0 | Jun 19, 2026 | $649,200 | 3,567 | 4,307 | 84 |
| NY-968512 | 262.0 | May 29, 2026 | $1,198,200 | 4,573 | 5,274 | 83 |
| NY-518556 | 270.5 | Jan 8, 2026 | $903,500 | 3,340 | 3,348 | 77 |
| NY-939277 | 456.1 | Jun 12, 2026 | $3,143,800 | 6,893 | 6,730 | 72 |
| NY-178430 | 246.9 | Jan 17, 2025 | $825,000 | 3,341 | 5,004 | 70 |
| NY-486655 | 68.3 | Mar 2, 2024 | $412,500 | 6,044 | 6,253 | 67 |
| NY-606974 | 86.0 | May 27, 2025 | $490,800 | 5,707 | 4,135 | 66 |
| NY-739254 | 448.5 | Feb 23, 2025 | $1,963,300 | 4,377 | 6,151 | 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.