Comparable sales & offer analysis
Parcel NH-588302
Sullivan County, NH · 184 ac · Recreational · Gravel · Full utilities
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$2,360,100
Adjusted value
$3,002,237
Value range
$2,399,796–$3,604,677
Comp $/acre
$16,305/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -21.4% versus the adjusted value.
Offer position
Max allowable offer
$1,715,564
Offer $/acre
$9,317/ac
Projected profit
$900,671
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 |
|---|---|---|---|---|---|---|
| NH-217859 | 133.6 | Jul 21, 2026 | $1,049,400 | 7,856 | 13,041 | 77 |
| NH-857987 | 146.6 | Feb 5, 2025 | $1,852,900 | 12,642 | 18,247 | 77 |
| NH-507920 | 139.6 | Jul 27, 2026 | $1,501,800 | 10,756 | 12,238 | 77 |
| NH-589381 | 402.3 | Feb 24, 2026 | $5,619,000 | 13,966 | 17,932 | 76 |
| NH-569018 | 309.3 | Mar 19, 2026 | $2,381,800 | 7,700 | 12,946 | 74 |
| NH-628522 | 215.9 | Aug 7, 2025 | $2,275,800 | 10,539 | 16,387 | 72 |
| NH-698555 | 221.2 | Feb 27, 2024 | $3,085,300 | 13,950 | 16,285 | 70 |
| NH-688982 | 301.4 | Feb 23, 2025 | $3,557,600 | 11,805 | 20,560 | 69 |
| NH-227365 | 93.4 | Dec 20, 2024 | $1,912,200 | 20,474 | 22,511 | 68 |
| NH-887582 | 109.3 | Jan 5, 2024 | $1,474,400 | 13,489 | 13,556 | 64 |
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.