Comparable sales & offer analysis
Parcel NJ-427074
Sussex County, NJ · 33.62 ac · Mixed Use · Gravel · Power at road
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$878,500
Adjusted value
$817,988
Value range
$600,713–$1,035,264
Comp $/acre
$24,330/ac
Weighted from 9 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +7.4% versus the adjusted value.
Offer position
Max allowable offer
$467,422
Offer $/acre
$13,903/ac
Projected profit
$245,397
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 |
|---|---|---|---|---|---|---|
| NJ-907339 | 40.7 | Feb 5, 2026 | $726,900 | 17,843 | 27,743 | 83 |
| NJ-937466 | 44.7 | Apr 25, 2026 | $1,385,300 | 31,018 | 33,070 | 82 |
| NJ-387385 | 42.1 | Jun 14, 2026 | $1,383,000 | 32,835 | 23,912 | 81 |
| NJ-815909 | 14.5 | Jul 27, 2026 | $245,100 | 16,949 | 17,612 | 77 |
| NJ-188236 | 78.0 | Jun 28, 2026 | $1,999,600 | 25,629 | 25,024 | 74 |
| NJ-185994 | 15.4 | Feb 24, 2026 | $566,400 | 36,828 | 33,608 | 73 |
| NJ-967939 | 62.9 | May 12, 2025 | $755,300 | 12,006 | 14,271 | 73 |
| NJ-678255 | 79.1 | Feb 26, 2025 | $1,585,900 | 20,049 | 24,108 | 62 |
| NJ-408794 | 116.9 | Feb 19, 2024 | $1,605,400 | 13,736 | 16,805 | 57 |
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.