it sounds whacked out, maybe coz it's friday and i can't wrap my head around it.
you're giving awaya HUGE chunk of equity and $250k worth of land that you're still paying for, by the sounds of it.
i would be saying "buy the land back off me at cost, and you can have what's left over - equity...