Comparable sales & offer analysis
Parcel TN-794386
Wayne County, TN · 11.99 ac · Recreational · Gravel · Full utilities
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$73,600
Adjusted value
$78,339
Value range
$64,742–$91,936
Comp $/acre
$6,534/ac
Weighted from 5 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -6.0% versus the adjusted value.
Offer position
Max allowable offer
$44,765
Offer $/acre
$3,734/ac
Projected profit
$23,502
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 |
|---|---|---|---|---|---|---|
| TN-274278 | 11.1 | Jul 27, 2026 | $55,600 | 5,016 | 5,838 | 93 |
| TN-834171 | 10.3 | Aug 27, 2025 | $50,400 | 4,912 | 7,193 | 77 |
| TN-414193 | 10.4 | Aug 1, 2024 | $42,200 | 4,046 | 6,415 | 70 |
| TN-455478 | 26.4 | Sep 27, 2025 | $69,500 | 2,627 | 5,026 | 68 |
| TN-645277 | 22.9 | Aug 27, 2024 | $195,700 | 8,557 | 8,496 | 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.