Comparable sales & offer analysis
Parcel TX-759156
Terrell County, TX · 570 ac · Unzoned · Gravel · Power at road
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$1,199,100
Adjusted value
$1,602,825
Value range
$1,293,886–$1,911,764
Comp $/acre
$2,813/ac
Weighted from 5 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -25.2% versus the adjusted value.
Offer position
Max allowable offer
$915,900
Offer $/acre
$1,608/ac
Projected profit
$480,847
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-149128 | 558.3 | Jul 27, 2026 | $1,037,200 | 1,858 | 2,189 | 85 |
| TX-839033 | 521.1 | Jul 27, 2026 | $1,256,100 | 2,410 | 2,749 | 84 |
| TX-479020 | 516.3 | Apr 11, 2026 | $1,054,200 | 2,042 | 3,498 | 76 |
| TX-747864 | 223.4 | Feb 12, 2026 | $967,600 | 4,330 | 3,375 | 68 |
| TX-406258 | 69.8 | Apr 22, 2025 | $262,400 | 3,759 | 2,246 | 56 |
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.