Comparable sales & offer analysis
Parcel TX-549893
Sutton County, TX · 972 ac · Mixed Use · Paved · Power at road
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$4,211,000
Adjusted value
$3,652,433
Value range
$2,958,851–$4,346,016
Comp $/acre
$3,759/ac
Weighted from 7 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +15.3% versus the adjusted value.
Offer position
Max allowable offer
$2,087,105
Offer $/acre
$2,148/ac
Projected profit
$1,095,730
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 |
|---|---|---|---|---|---|---|
| TX-939629 | 802.5 | Jan 7, 2026 | $1,879,800 | 2,342 | 3,654 | 79 |
| TX-259402 | 680.9 | Jan 24, 2025 | $2,355,300 | 3,459 | 4,585 | 77 |
| TX-539951 | 1013.4 | Jun 15, 2024 | $2,840,700 | 2,803 | 3,485 | 71 |
| TX-767769 | 208.6 | Jul 27, 2026 | $769,900 | 3,691 | 4,771 | 69 |
| TX-548161 | 277.1 | May 7, 2026 | $853,100 | 3,079 | 2,517 | 69 |
| TX-367809 | 214.7 | Dec 6, 2024 | $746,400 | 3,476 | 3,829 | 60 |
| TX-217773 | 209.2 | Jun 20, 2025 | $890,500 | 4,257 | 3,331 | 58 |
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.