Illustrative Demo Property · fictional properties · demo imagery · no MLS listing data
Asking
$2,095,000
$419/sf · 61 DOM
Open at
$1,766,000
-15.7% vs ask
Adjusted comp value
$1,995,000
sold-comp anchor, adjusted for the issues below
Walk away above
$2,055,000
above your $2M target
Everything between open and walk is your negotiating room. The ask sits beyond your walk-away — this only works if the seller moves a lot.
| Comp-implied value | $1,995,000 | 5,000 sf x $399/sf median (11 comps) |
| Work required | $0 | |
| Adjusted comp value | $1,995,000 |
Not deducted from value — budget for it separately
| 39 Millrace Trail | $1,975,000 | 4,940sf | $400/sf | 2026-06-25 |
| 8 Stonemarsh Way | $2,045,000 | 5,120sf | $399/sf | 2026-04-02 |
| 18 Hollowbrook Ridge | $1,930,000 | 4,840sf | $399/sf | 2026-04-16 |
| 33 Brambleton Road | $1,880,000 | 4,720sf | $398/sf | 2026-05-27 |
| 5 Kettlestone Drive | $2,180,000 | 5,400sf | $404/sf | 2026-03-08 |
| 27 Thornwick Drive | $1,820,000 | 4,600sf | $396/sf | 2026-05-09 |