Comparable sales & offer analysis
Parcel TN-533494
Wilson County, TN · 6.28 ac · Unzoned · Gravel · Off grid
LandPilot
Prepared Aug 15, 2026
Valuation summary
Asking price
$57,500
Adjusted value
$55,915
Value range
$44,423–$67,406
Comp $/acre
$8,904/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +2.8% versus the adjusted value.
Offer position
Max allowable offer
$31,951
Offer $/acre
$5,088/ac
Projected profit
$16,774
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-133534 | 6.5 | Aug 11, 2025 | $42,000 | 6,496 | 6,784 | 87 |
| TN-823532 | 6.5 | Dec 18, 2025 | $34,000 | 5,266 | 7,971 | 83 |
| TN-313630 | 6.9 | Mar 9, 2025 | $44,900 | 6,475 | 8,029 | 80 |
| TN-803587 | 6.7 | Dec 6, 2024 | $47,200 | 7,026 | 8,784 | 77 |
| TN-264249 | 10.9 | Mar 9, 2026 | $53,500 | 4,922 | 7,657 | 75 |
| TN-962249 | 2.5 | Apr 21, 2026 | $20,200 | 7,911 | 9,003 | 74 |
| TN-225084 | 19.9 | Oct 13, 2025 | $88,100 | 4,431 | 7,469 | 68 |
| TN-692407 | 2.9 | Dec 1, 2025 | $30,500 | 10,655 | 10,505 | 66 |
| TN-334792 | 16.1 | Jul 17, 2025 | $159,200 | 9,891 | 11,034 | 65 |
| TN-482816 | 3.9 | May 11, 2024 | $48,400 | 12,566 | 13,303 | 63 |
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.