Compare Properties
🏡 Property
🏡 Property
Property Details
📸 Photography
⚪ Status
📍 City
📍 State
📍 Zip Code
📍 Subdivision
📍 County
📍 Lot Number
🌳 Lot Size
📐 Floor Plan
🛏️ Beds
🛁 Baths
🚗 Garage
🚗 Load Type
🏠 Square Footage
📋 Features List
🛠️ Year Built
📆 Available Date
Financial Details
💰 Purchase Price
💸 Down Payment (30%)
🏦 Loan Amount (70%)
🧾 Closing Costs & Fees
💼 Total Cash Investment
📉 Mortgage Rate
💵 Monthly Mortgage Payment
💵 Annual Mortgage (P&I)
🏦 Property Taxes
🛡️ Insurance Premium
📭 HOA Fees
💳 Total Annual Expenses
📈 Estimated Monthly Rent
📈 Estimated Annual Rent (GSI)
📊 Net Operating Income (NOI)
📊 10-Year Internal Rate of Return
📊 10-Year Avg. Cash-on-Cash ROI
📊 CoC ROI + Debt Paydown
📊 Cap Rate (First Year)
🏡 Real Estate Value in 10 Years
For Sale
Olive Branch
Mississippi
38654
DeSoto
Not Listed
4
2.5
2 - Car
Not Listed
2,226 SF
2025
2025-06-01
$389,995
$116,998
$272,996
$6,000
$122,999
6.25%
$1,681
$20,170
$4,348
$875
$450
$25,844
$2,550
$30,600
$4,756
12.4%
4.3%
8.3%
5.6%
$577,288
For Sale
Olive Branch
Mississippi
38654
DeSoto
Not Listed
4
2.5
2 - Car
Front Load
2,237 SF
2025
2025-06-01
$389,995
$116,998
$272,996
$6,000
$122,999
6.25%
$1,681
$20,170
$4,348
$875
$450
$25,844
$2,625
$31,500
$5,656
10.6%
1.9%
5.4%
5.4%
$577,288
For Sale
Olive Branch
Mississippi
38654
DeSoto
14,736 SF
5
3
2 - Car
Side Load
2,623 SF
2025
2025-01-14
$448,995
$134,698
$314,296
$6,000
$140,699
6.25%
$1,935
$23,222
$5,029
$875
$200
$29,326
$2,800
$33,600
$4,275
8.9%
-0.9%
2.7%
4.6%
$664,622
For Sale
Oakland
Tennessee
38060
Fayette
15,000 SF
5
3
2 - Car
Front Load
2,235 SF
2025
2025-06-01
$419,900
$125,970
$293,930
$6,000
$131,970
6.25%
$1,810
$21,717
$1,638
$725
$200
$24,280
$2,500
$30,000
$5,721
11.6%
3.3%
6.8%
5.7%
$621,555
For Sale
Olive Branch
Mississippi
38654
DeSoto
47,583 SF
5
3
2 - Car
Side Load
2,555 SF
2025
2025-06-30
$444,900
$133,470
$311,430
$6,000
$139,470
6.25%
$1,918
$23,010
$4,983
$875
$200
$29,068
$2,800
$33,600
$4,532
9.0%
-0.7%
2.8%
4.6%
$658,561
For Sale
Oakland
Tennessee
38060
Fayette
15,000 SF
4
2.5
2 - Car
Front Load
2,237 SF
2025
2025-06-01
$420,900
$126,270
$294,630
$6,000
$132,270
6.25%
$1,814
$21,769
$1,642
$725
$200
$24,336
$2,500
$30,000
$5,665
11.5%
3.3%
6.8%
5.7%
$623,035
For Sale
Byhalia
Mississippi
38611
Marshall
66,211 SF
4
2.5
2 - Car
Side Load
2,237 SF
2025
2025-05-15
$394,995
$118,498
$276,496
$6,000
$124,499
6.25%
$1,702
$20,429
$4,246
$875
$250
$25,800
$2,625
$31,500
$5,700
10.6%
1.9%
5.5%
5.4%
$584,689
For Sale
Oakland
Tennessee
38060
Fayette
15,000 SF
5
3
2 - Car
Front Load
2,477 SF
2024
Not Listed
$419,900
$125,970
$293,930
$6,000
$131,970
6.25%
$1,810
$21,717
$1,638
$725
$200
$24,280
$2,625
$31,500
$7,221
11.6%
3.3%
6.8%
5.7%
$621,555
Pending
Byhalia
Mississippi
38611
Marshall
65,340 SF
5
3
2 - Car
Side Load
2,590 SF
2024
Not Listed
$407,900
$122,370
$285,530
$6,000
$128,370
6.25%
$1,758
$21,096
$4,385
$875
$250
$26,607
$2,800
$33,600
$6,994
11.2%
2.8%
6.3%
5.6%
$603,792
For Sale
Olive Branch
Mississippi
38654
DeSoto
10,890 SF
4
2.5
2 - Car
Front Load
2,043 SF
2025
Not Listed
$369,995
$110,998
$258,996
$6,000
$116,999
6.25%
$1,595
$19,136
$4,125
$875
$450
$24,587
$2,450
$29,400
$4,814
11.4%
3.1%
6.6%
5.7%
$547,683
For Sale
Byhalia
Mississippi
38611
Marshall
77,101 SF
5
3
2 - Car
Front Load
2,550 SF
2025
Not Listed
$419,995
$125,998
$293,996
$6,000
$131,999
6.25%
$1,810
$21,722
$4,515
$875
$250
$27,362
$2,800
$33,600
$6,238
9.8%
0.6%
4.1%
5.0%
$621,695
For Sale
Oakland
Tennessee
38060
Fayette
17,738 SF
5
3
2 - Car
Front Load
2,555 SF
2024
Not Listed
$434,900
$130,470
$304,430
$6,000
$136,470
6.25%
$1,874
$22,493
$1,696
$725
$200
$25,114
$2,650
$31,800
$6,686
13.1%
5.6%
9.1%
6.4%
$643,758
For Sale
Byhalia
Mississippi
38611
Marshall
65,775 SF
4
3
2 - Car
Side Load
2,471 SF
2024
Not Listed
$397,900
$119,370
$278,530
$6,000
$125,370
6.25%
$1,715
$20,579
$4,277
$875
$250
$25,982
$2,750
$33,000
$7,019
11.2%
2.9%
6.4%
5.7%
$588,989
For Sale
Byhalia
Mississippi
38611
Marshall
65,340 SF
5
3.5
2 - Car
Side Load
2,623 SF
2024
Not Listed
$417,900
$125,370
$292,530
$6,000
$131,370
6.25%
$1,801
$21,613
$4,492
$875
$250
$27,231
$2,900
$34,800
$7,569
9.9%
0.7%
4.2%
5.0%
$618,594
For Sale
Byhalia
Mississippi
38611
Marshall
65,340 SF
5
3
2 - Car
Side Load
2,590 SF
2024
Not Listed
$404,995
$121,498
$283,496
$6,000
$127,499
6.25%
$1,746
$20,946
$4,354
$875
$250
$26,425
$2,750
$33,000
$6,575
12.6%
4.5%
8.5%
5.6%
$599,492
For Sale
Byhalia
Mississippi
38611
Marshall
65,340 SF
5
3
2 - Car
Side Load
2,217 SF
2025
Not Listed
$394,995
$118,498
$276,496
$6,000
$124,499
6.25%
$1,702
$20,429
$4,246
$875
$250
$25,800
$2,625
$31,500
$5,700
11.3%
2.9%
6.4%
5.7%
$584,689
For Sale
Oakland
Tennessee
38060
Fayette
17,738 SF
5
3.5
2 - Car
Side Load
2,848 SF
2025
2024-09-11
$469,900
$140,970
$328,930
$6,000
$146,970
6.25%
$2,025
$24,303
$1,833
$725
$200
$27,061
$2,800
$33,600
$6,540
10.1%
1.1%
4.6%
5.1%
$695,567
Pending
Somerville
Tennessee
38068
Fayette
12,864 SF
4
2.5
2 - Car
Front Load
2,470 SF
2025
2025-04-01
$349,900
$104,970
$244,930
$6,000
$110,970
6.25%
$1,508
$18,096
$1,155
$725
$350
$20,327
$2,050
$24,600
$4,274
13.3%
6.0%
9.5%
6.5%
$517,937
Pending
Somerville
Tennessee
38068
Fayette
11,727 SF
4
2.5
2 - Car
Not Listed
2,300 SF
2023
Not Listed
$361,000
$108,300
$252,700
$6,000
$114,300
6.25%
$1,556
$18,671
$1,191
$725
$350
$20,937
$2,225
$26,700
$5,763
13.3%
5.9%
9.4%
6.5%
$534,368
Pending
Somerville
Tennessee
38068
Fayette
11,637 SF
4
2.5
2 - Car
Not Listed
2,200 SF
2023
Not Listed
$342,000
$102,600
$239,400
$6,000
$108,600
6.25%
$1,474
$17,688
$1,129
$725
$350
$19,892
$2,050
$24,600
$4,709
14.7%
8.1%
11.6%
7.2%
$506,244
Pending
Somerville
Tennessee
38068
Fayette
10,266 SF
4
2.5
2 - Car
Not Listed
2,300 SF
2023
Not Listed
$363,900
$109,170
$254,730
$6,000
$115,170
6.25%
$1,568
$18,820
$1,201
$725
$350
$21,097
$2,175
$26,100
$5,004
13.7%
6.6%
10.1%
6.7%
$538,661
Pending
Walls
Mississippi
38680
DeSoto
10,425 SF
5
3
2 - Car
Side Load
2,200 SF
Not Listed
2023
Not Listed
$0
$0
$0
$6,000
$6,000
6.25%
$0
$0
$0
$875
$400
$1,275
Not Listed
Not Listed
$-1,275
13.9%
6.9%
10.4%
6.8%
$555,092
Pending
Horn Lake
Mississippi
38637
DeSoto
13,859 SF
4
2.5
2 - Car
Not Listed
1,964 SF
Not Listed
2023
Not Listed
$323,000
$96,900
$226,100
$6,000
$102,900
6.25%
$1,392
$16,705
$0
$875
$185
$17,766
$2,150
$25,800
$8,035
16.6%
10.8%
14.2%
7.9%
$478,119
Pending
Horn Lake
Mississippi
38637
DeSoto
11,977 SF
4
2.5
2 - Car
Front Load
2,000 SF
Not Listed
2024
Not Listed
$345,000
$103,500
$241,500
$6,000
$109,500
6.25%
$1,487
$17,843
$0
$875
$185
$18,903
$2,225
$26,700
$7,797
15.4%
9.1%
12.6%
7.4%
$510,684
Pending
Somerville
Tennessee
38068
Fayette
12,205 SF
4
2.5
2 - Car
Front Load
2,000 SF
2024
Not Listed
$349,900
$104,970
$244,930
$6,000
$110,970
6.25%
$1,508
$18,096
$1,155
$725
$350
$20,327
$2,145
$25,740
$5,414
14.4%
7.5%
11.0%
7.0%
$517,937
Pending
Olive Branch
Mississippi
38654
DeSoto
22,520 SF
5
3
2 - Car
Side Load
2,200 SF
2024
Not Listed
$399,995
$119,998
$279,996
$6,000
$125,999
6.25%
$1,724
$20,687
$4,480
$875
$200
$26,243
$2,675
$32,100
$5,858
10.4%
1.6%
5.1%
5.3%
$592,090
Pending
Horn Lake
Mississippi
38637
DeSoto
16,996 SF
5
3
2 - Car
Front Load
2,200 SF
Not Listed
2024
Not Listed
$365,000
$109,500
$255,500
$6,000
$115,500
6.25%
$1,573
$18,877
$2,774
$875
$185
$22,712
$2,300
$27,600
$4,889
12.6%
5.0%
8.5%
6.3%
$540,289
Pending
Olive Branch
Mississippi
38654
DeSoto
19,198 SF
5
3
2 - Car
Front Load
2,200 SF
2024
Not Listed
$389,995
$116,998
$272,996
$6,000
$122,999
6.25%
$1,681
$20,170
$4,348
$875
$450
$25,844
$2,600
$31,200
$5,356
11.1%
2.6%
6.1%
5.6%
$577,288
Pending
Olive Branch
Mississippi
38654
DeSoto
9,100 SF
4
3
2 - Car
Front Load
2,100 SF
2024
Not Listed
$369,995
$110,998
$258,996
$6,000
$116,999
6.25%
$1,595
$19,136
$4,125
$875
$450
$24,587
$2,525
$30,300
$5,714
11.4%
3.1%
6.6%
5.7%
$547,683
Pending
Olive Branch
Mississippi
38654
DeSoto
9,197 SF
5
3
2 - Car
Front Load
2,200 SF
2024
2025-02-24
$405,000
$121,500
$283,500
$6,000
$127,500
6.25%
$1,746
$20,946
$4,516
$875
$450
$26,787
$2,600
$31,200
$4,413
10.1%
1.1%
4.6%
5.1%
$599,499
Pending
Somerville
Tennessee
38068
Fayette
14,935 SF
5
3
2 - Car
Front Load
2,200 SF
2024
Not Listed
$359,900
$107,970
$251,930
$6,000
$113,970
6.25%
$1,551
$18,614
$1,188
$725
$350
$20,877
Not Listed
Not Listed
$-20,876
13.9%
6.8%
10.3%
6.8%
$532,740
For Sale
Oakland
Tennessee
38060
Fayette
16,977 SF
5
3
2 - Car
Front Load
2,217 SF
2024
2024-09-05
$409,000
$122,700
$286,300
$6,000
$128,700
6.25%
$1,763
$21,153
$1,595
$725
$200
$23,674
$2,400
$28,800
$5,127
11.9%
3.9%
7.4%
5.9%
$605,420
For Sale
Oakland
Tennessee
38060
Fayette
15,734 SF
5
3
2 - Car
Front Load
2,500 SF
2024
Not Listed
$399,990
$119,997
$279,993
$6,000
$125,997
6.25%
$1,724
$20,687
$0
$725
$200
$21,613
$2,400
$28,800
$7,188
13.2%
5.8%
9.3%
6.4%
$592,083
Pending
Oakland
Tennessee
38060
Fayette
15,659 SF
4
2.5
2 - Car
Front Load
2,000 SF
2024
Not Listed
$379,000
$113,700
$265,300
$6,000
$119,700
6.25%
$1,633
$19,601
$1,478
$725
$200
$22,005
$2,250
$27,000
$4,995
13.0%
5.6%
9.1%
6.4%
$561,013
For Sale
Oakland
Tennessee
38060
Fayette
15,584 SF
5
3
2 - Car
Front Load
2,200 SF
2024
Not Listed
$405,990
$121,797
$284,193
$6,000
$127,797
6.25%
$1,750
$20,997
$1,583
$725
$200
$23,506
$2,400
$28,800
$5,294
12.0%
4.0%
7.5%
5.9%
$600,964
About These Calculations
All numbers are estimates for illustration only and not guaranteed. Actual performance, pricing, and rent may vary. This is not a commitment to sell or invest. Please consult your financial advisor. We expect the rent to be within $50 of the estimated rent. Meridian helps to protect the rental income for our investors through our rent warranty program.
Contact
Investor Sales and Support:
(901) 300-2260
Property Management:
(901) 300-3266
General Inquiries:
[email protected]
Local Office:2760 Colony Park Drive, Suite 103
Memphis, TN 38118
