Comparable sales & offer analysis
Parcel NJ-622100
Warren County, NJ · 0.92 ac · Unzoned · Gravel · Off grid
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$25,000
Adjusted value
$25,338
Value range
$19,120–$31,556
Comp $/acre
$27,541/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -1.3% versus the adjusted value.
Offer position
Max allowable offer
$14,479
Offer $/acre
$15,738/ac
Projected profit
$7,601
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-521578 | 0.6 | Jul 27, 2026 | $18,700 | 29,669 | 20,769 | 81 |
| NJ-831966 | 0.8 | May 25, 2025 | $39,400 | 47,492 | 34,945 | 80 |
| NJ-552324 | 1.1 | May 18, 2026 | $43,900 | 40,666 | 35,172 | 79 |
| NJ-401818 | 0.8 | Jul 19, 2024 | $18,900 | 25,230 | 27,522 | 73 |
| NJ-791390 | 0.6 | Mar 18, 2025 | $7,000 | 12,791 | 19,954 | 73 |
| NJ-462533 | 1.3 | Dec 16, 2024 | $49,900 | 39,935 | 36,632 | 72 |
| NJ-913743 | 3.0 | Jul 27, 2026 | $57,900 | 19,223 | 19,783 | 71 |
| NJ-581163 | 0.5 | Dec 19, 2025 | $10,000 | 21,742 | 32,875 | 70 |
| NJ-553216 | 2.1 | Jun 29, 2025 | $37,900 | 18,412 | 19,615 | 66 |
| NJ-810228 | 0.3 | Mar 28, 2025 | $7,600 | 25,353 | 26,795 | 64 |
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.