Comparable sales & offer analysis
Parcel RI-158658
Washington County, RI · 106 ac · Recreational · Gravel · Off grid
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$1,524,900
Adjusted value
$1,381,822
Value range
$1,000,190–$1,763,453
Comp $/acre
$13,047/ac
Weighted from 7 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +10.4% versus the adjusted value.
Offer position
Max allowable offer
$789,612
Offer $/acre
$7,456/ac
Projected profit
$414,547
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 |
|---|---|---|---|---|---|---|
| RI-958552 | 98.1 | Dec 27, 2025 | $1,437,700 | 14,658 | 14,846 | 84 |
| RI-518676 | 107.3 | May 17, 2026 | $753,300 | 7,020 | 8,945 | 82 |
| RI-458498 | 94.3 | Jul 5, 2025 | $2,042,400 | 21,654 | 15,954 | 73 |
| RI-537299 | 39.6 | Jul 27, 2026 | $633,500 | 16,011 | 15,144 | 73 |
| RI-608209 | 76.5 | Jun 28, 2025 | $619,500 | 8,099 | 7,889 | 72 |
| RI-239004 | 136.1 | Jun 2, 2024 | $1,528,100 | 11,229 | 10,652 | 69 |
| RI-627866 | 59.7 | Oct 16, 2025 | $1,212,600 | 20,322 | 18,295 | 68 |
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.