Comparable sales & offer analysis
Parcel GA-113132
Worth County, GA · 5.32 ac · Recreational · Gravel · Full utilities
LandPilot
Prepared Oct 2, 2026
Valuation summary
Asking price
$50,000
Adjusted value
$42,065
Value range
$36,738–$47,392
Comp $/acre
$7,907/ac
Weighted from 10 recorded sales within the county, adjusted for tract size, road access, utilities and time since sale. Asking is +18.9% versus the adjusted value.
Offer position
Max allowable offer
$24,037
Offer $/acre
$4,518/ac
Projected profit
$12,620
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 |
|---|---|---|---|---|---|---|
| GA-533126 | 5.3 | Jul 27, 2026 | $38,400 | 7,257 | 7,560 | 83 |
| GA-143079 | 5.1 | Jan 13, 2026 | $31,600 | 6,180 | 9,015 | 78 |
| GA-534361 | 12.9 | May 23, 2026 | $46,900 | 3,625 | 5,559 | 72 |
| GA-691413 | 1.5 | May 6, 2025 | $11,100 | 7,274 | 7,430 | 65 |
| GA-242176 | 2.7 | Sep 28, 2024 | $17,700 | 6,637 | 8,539 | 64 |
| GA-622209 | 2.7 | May 7, 2025 | $13,300 | 4,889 | 8,434 | 64 |
| GA-172300 | 2.9 | Dec 4, 2023 | $22,000 | 7,560 | 8,270 | 63 |
| GA-731594 | 1.8 | Jul 28, 2025 | $6,100 | 3,462 | 7,413 | 60 |
| GA-904493 | 14.3 | Jul 31, 2024 | $61,400 | 4,307 | 9,064 | 59 |
| GA-831579 | 1.7 | May 8, 2024 | $7,800 | 4,534 | 8,050 | 54 |
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.