Comparable sales & offer analysis
Parcel TN-569756
Williamson County, TN · 587 ac · Residential · Gravel · Off grid
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$1,844,500
Adjusted value
$2,107,967
Value range
$1,852,820–$2,363,113
Comp $/acre
$3,594/ac
Weighted from 7 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is -12.5% versus the adjusted value.
Offer position
Max allowable offer
$1,204,552
Offer $/acre
$2,053/ac
Projected profit
$632,390
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-399583 | 517.5 | Aug 18, 2025 | $1,732,900 | 3,349 | 3,905 | 77 |
| TN-859090 | 362.1 | Sep 13, 2025 | $1,890,000 | 5,220 | 3,987 | 76 |
| TN-779143 | 376.3 | Jun 3, 2026 | $1,447,300 | 3,847 | 2,750 | 76 |
| TN-259445 | 468.3 | Feb 23, 2025 | $1,410,500 | 3,012 | 3,474 | 74 |
| TN-118406 | 220.6 | Jul 8, 2026 | $1,076,100 | 4,878 | 3,630 | 74 |
| TN-628467 | 230.6 | Jul 28, 2024 | $981,500 | 4,257 | 4,081 | 68 |
| TN-328579 | 250.1 | Jan 23, 2024 | $972,000 | 3,887 | 3,306 | 60 |
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.