Comparable sales & offer analysis
Parcel TX-850631
Terrell County, TX · 1.18 ac · Residential · Gravel · Full utilities
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$12,000
Adjusted value
$10,334
Value range
$8,336–$12,331
Comp $/acre
$8,757/ac
Weighted from 5 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +16.1% versus the adjusted value.
Offer position
Max allowable offer
$5,905
Offer $/acre
$5,004/ac
Projected profit
$3,100
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-220440 | 1.0 | Mar 26, 2026 | $4,000 | 3,929 | 5,895 | 77 |
| TX-561717 | 2.6 | Feb 15, 2026 | $21,300 | 8,175 | 9,897 | 72 |
| TX-131356 | 2.0 | Mar 29, 2026 | $19,600 | 9,820 | 10,116 | 72 |
| TX-681692 | 2.5 | Jul 27, 2026 | $16,600 | 6,528 | 8,113 | 67 |
| TX-642716 | 5.4 | Sep 20, 2025 | $41,100 | 7,663 | 10,126 | 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.