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
Oakland
Tennessee
38060
Fayette
Not Listed
5
3
2 - Car
Side Load
2,555 SF
2024
2024-12-16
$424,900
$127,470
$297,430
$6,000
$133,470
6.25%
$1,831
$21,975
$1,657
$725
$200
$24,558
$2,550
$30,600
$6,042
11.4%
3.1%
6.6%
5.7%
$628,956
For Sale
Olive Branch
Mississippi
38654
DeSoto
Not Listed
4
2.5
2 - Car
Front Load
2,043 SF
2025
2025-07-01
$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
11.6%
3.4%
6.9%
5.8%
$547,683
Pending
Olive Branch
Mississippi
38654
DeSoto
Not Listed
5
3
2 - Car
Front Load
2,237 SF
2025
2025-08-01
$375,000
$112,500
$262,500
$6,000
$118,500
6.25%
$1,616
$19,395
$0
$875
$450
$20,720
$2,575
$30,900
$10,180
13.9%
6.8%
10.3%
6.8%
$555,092
For Sale
Olive Branch
Mississippi
38654
DeSoto
Not Listed
4
2.5
2 - Car
Front Load
2,043 SF
2025
2025-07-01
$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
11.6%
3.4%
6.9%
5.8%
$547,683
Pending
Byhalia
Mississippi
38611
Marshall
70,567 SF
5
3
2 - Car
Side Load
2,237 SF
2025
2025-06-01
$394,995
$118,498
$276,496
$6,000
$124,499
6.25%
$1,702
$20,429
$0
$875
$250
$21,554
$2,625
$31,500
$9,946
13.3%
5.9%
9.4%
6.5%
$584,689
For Sale
Somerville
Tennessee
38068
Fayette
12,255 SF
5
3
2 - Car
Front Load
2,225 SF
2025
2025-06-15
$359,900
$107,970
$251,930
$6,000
$113,970
6.25%
$1,551
$18,614
$1,188
$725
$350
$20,877
$2,175
$26,100
$5,224
14.1%
7.1%
10.6%
6.9%
$532,740
Pending
Olive Branch
Mississippi
38654
DeSoto
Not Listed
5
3
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
$0
$875
$250
$21,296
$2,550
$30,600
$9,305
10.6%
1.9%
5.4%
5.4%
$577,288
Pending
Olive Branch
Mississippi
38654
DeSoto
Not Listed
5
3
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
$0
$875
$250
$21,296
$2,625
$31,500
$10,205
13.5%
6.1%
9.6%
6.5%
$577,288
Pending
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
$0
$875
$200
$24,297
$2,800
$33,600
$9,303
8.9%
-0.9%
2.7%
4.6%
$664,622
For Sale
Oakland
Tennessee
38060
Fayette
15,434 SF
4
2.5
2 - Car
Front Load
2,043 SF
2025
2025-08-18
$384,900
$115,470
$269,430
$6,000
$121,470
6.25%
$1,659
$19,907
$1,501
$725
$200
$22,333
$2,300
$27,600
$5,267
13.0%
5.5%
9.0%
6.4%
$569,746
For Sale
Byhalia
Mississippi
38611
Marshall
65,340 SF
4
2.5
2 - Car
Side Load
2,043 SF
2025
2025-06-30
$369,900
$110,970
$258,930
$6,000
$116,970
6.25%
$1,594
$19,131
$3,976
$875
$250
$24,233
$2,350
$28,200
$3,968
11.8%
3.7%
7.2%
5.9%
$547,542
For Sale
Oakland
Tennessee
38060
Fayette
15,000 SF
4
2.5
2 - Car
Front Load
2,237 SF
2025
2025-06-01
$409,900
$122,970
$286,930
$6,000
$128,970
6.25%
$1,767
$21,200
$1,599
$725
$200
$23,724
$2,450
$29,400
$5,677
12.2%
2.5%
6.9%
5.9%
$606,752
Pending
Byhalia
Mississippi
38611
Marshall
66,211 SF
5
3
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
$0
$875
$250
$21,554
$2,625
$31,500
$9,946
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
2,235 SF
2025
2025-06-01
$409,900
$122,970
$286,930
$6,000
$128,970
6.25%
$1,767
$21,200
$1,599
$725
$200
$23,724
$2,425
$29,100
$5,377
11.9%
3.8%
7.3%
5.9%
$606,752
For Sale
Oakland
Tennessee
38060
Fayette
15,000 SF
5
3
2 - Car
Front Load
2,477 SF
2024
Not Listed
$414,900
$124,470
$290,430
$6,000
$130,470
6.25%
$1,788
$21,458
$1,618
$725
$200
$24,002
$2,475
$29,700
$5,699
11.7%
3.6%
7.1%
5.8%
$614,153
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
Pending
Olive Branch
Mississippi
38654
DeSoto
10,890 SF
5
3
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
$0
$875
$450
$20,461
$2,450
$29,400
$8,939
14.1%
7.1%
10.6%
6.8%
$547,683
Pending
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
$0
$875
$250
$22,847
$2,800
$33,600
$10,753
12.4%
4.5%
8.1%
6.1%
$621,695
For Sale
Oakland
Tennessee
38060
Fayette
17,738 SF
5
3
2 - Car
Front Load
2,555 SF
2024
2024-12-16
$424,900
$127,470
$297,430
$6,000
$133,470
6.25%
$1,831
$21,975
$1,657
$725
$200
$24,558
$2,650
$31,800
$7,242
11.4%
3.1%
6.6%
5.7%
$628,956
Pending
Byhalia
Mississippi
38611
Marshall
65,775 SF
5
3
2 - Car
Not Listed
2,471 SF
Not Listed
2024
Not Listed
$397,900
$119,370
$278,530
$6,000
$125,370
6.25%
$1,715
$20,579
$0
$875
Not Listed
Not Listed
$2,750
$33,000
$8,442
10.5%
1.8%
5.3%
5.3%
$588,989
Pending
Byhalia
Mississippi
38611
Marshall
65,340 SF
5
3
2 - Car
Not Listed
2,623 SF
Not Listed
2024
Not Listed
$417,900
$125,370
$292,530
$6,000
$131,370
6.25%
$1,801
$21,613
$0
$875
Not Listed
Not Listed
$2,900
$34,800
$10,242
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
2025-06-02
$499,990
$149,997
$349,993
$6,000
$155,997
6.25%
$2,155
$25,859
$5,375
$875
$250
$32,359
$2,750
$33,000
$641
7.7%
-2.8%
0.8%
4.0%
$740,107
Pending
Byhalia
Mississippi
38611
Marshall
65,340 SF
5
3
2 - Car
Not Listed
2,217 SF
Not Listed
2025
Not Listed
$394,995
$118,498
$276,496
$6,000
$124,499
6.25%
$1,702
$20,429
$0
$875
Not Listed
Not Listed
$2,625
$31,500
$-859
10.6%
1.9%
5.5%
5.4%
$584,689
Pending
Oakland
Tennessee
38060
Fayette
17,738 SF
5
3
2 - Car
Not Listed
2,848 SF
Not Listed
2025
2024-09-11
$469,900
$140,970
$328,930
$6,000
$146,970
6.25%
$2,025
$24,303
$0
$725
Not Listed
Not Listed
$2,800
$33,600
$1,241
9.9%
0.7%
4.2%
4.7%
$9000
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
14.4%
7.5%
11.0%
7.0%
$517,937
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
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
16.2%
10.3%
13.7%
7.9%
$478,119
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
10.6%
1.9%
5.4%
5.4%
$577,288
For Sale
Oakland
Tennessee
38060
Fayette
15,734 SF
5
3
2 - Car
Side Load
2,500 SF
2024
Not Listed
$399,990
$119,997
$279,993
$6,000
$125,997
6.25%
$1,724
$20,687
$1,560
$725
$200
$23,173
$2,400
$28,800
$5,628
12.0%
3.9%
7.4%
5.6%
$592,083
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.
