Comparable sales & offer analysis
Parcel IL-794112
Vermilion County, IL · 11.80 ac · Residential · Gravel · Full utilities
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$103,200
Adjusted value
$127,769
Value range
$102,175–$153,363
Comp $/acre
$10,828/ac
Weighted from 7 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -19.2% versus the adjusted value.
Offer position
Max allowable offer
$73,011
Offer $/acre
$6,187/ac
Projected profit
$38,331
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 |
|---|---|---|---|---|---|---|
| IL-844450 | 15.1 | Jul 27, 2026 | $122,900 | 8,154 | 14,050 | 87 |
| IL-834013 | 11.0 | Aug 29, 2025 | $96,000 | 8,742 | 10,566 | 76 |
| IL-625541 | 33.2 | Jul 27, 2026 | $302,900 | 9,117 | 12,196 | 75 |
| IL-923239 | 6.3 | Jul 27, 2026 | $34,700 | 5,538 | 7,567 | 74 |
| IL-624471 | 15.3 | Sep 11, 2025 | $116,000 | 7,579 | 9,910 | 72 |
| IL-892868 | 4.8 | Jan 23, 2026 | $28,800 | 6,012 | 12,314 | 66 |
| IL-595351 | 28.9 | Sep 7, 2024 | $200,000 | 6,909 | 8,383 | 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.