Compare Properties
🏡 Property
Property Details
🏡 Property
📸 Images
⚪ Status
📍 City
📍 State
📍 Zip Code
📍 Subdivision
📍 County
📍 Lot Number
🌳 Lot Size
📐 Floor Plan
🛏️ Beds
🛁 Baths
🚗 Garage
🚗 Load Type
🏠 Square Footage
📋 Features List
🛠️ Year Built
Financial Details
💰 Purchase Price
💸 Down Payment
🧾 Closing Costs & Fees
💼 Total Cash Investment
🏦 Loan Amount
📉 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
Byhalia
Mississippi
38611
Marshall
65,340 SF
5
3
2 - Car
Side Load
Not Listed SF
2025
$394,900
$118,470
$6,000
$124,470
$276,430
5.75 %
$1,613
$19,358
$4,245
$875
$250
$24,728
$2,450
$29,400
$4,672
13.6%
-3.5%
6.4%
5.2%
$586,029
For Sale
Byhalia
Mississippi
38611
Marshall
Not Listed
5
3
2 - Car
Side Load
Not Listed SF
Not Listed
$385,000
$115,500
$6,000
$121,500
$269,500
5.75 %
$1,573
$18,872
$4,139
$875
$250
$24,136
$2,300
$27,600
$3,464
10.3%
1.3%
5.0%
4.9%
$569,894
Pending
Olive Branch
Mississippi
38654
DeSoto
Not Listed
4
2.5
2 - Car
Front Load
Not Listed SF
Not Listed
$387,000
$116,100
$6,000
$122,100
$270,900
5.75 %
$1,581
$18,970
$4,315
$875
$450
$24,611
$2,475
$29,700
$5,090
11.1%
2.5%
6.2%
5.3%
$572,855
Pending
Olive Branch
Mississippi
38654
DeSoto
Not Listed
4
2.5
2 - Car
Front Load
2,237 SF
2024
$399,995
$119,998
$6,000
$125,998
$279,996
5.75 %
$1,634
$19,607
$4,480
$875
$200
$25,163
$2,650
$31,800
$6,638
11.8%
3.6%
7.3%
5.6%
$592,090
Pending
Somerville
Tennessee
38068
Fayette
Not Listed
4
2.5
2 - Car
Front Load
1,957 SF
2025
$342,000
$102,600
$6,000
$108,600
$239,400
5.75 %
$1,397
$16,764
$1,129
$725
$350
$18,968
$2,150
$25,800
$6,832
12.7%
5.0%
8.7%
6.0%
$506,244
Pending
Byhalia
Mississippi
38611
Marshall
Not Listed
4
3
2 - Car
Front Load
2,201 SF
2025
$380,000
$114,000
$6,000
$120,000
$266,000
5.75 %
$1,552
$18,627
$4,085
$875
$250
$23,838
$2,275
$27,300
$3,463
10.3%
1.3%
5.0%
5.0%
$562,493
Pending
Olive Branch
Mississippi
38654
DeSoto
Not Listed
5
3
2 - Car
Front Load
2,201 SF
2025
$404,990
$121,497
$6,000
$127,497
$283,493
5.75 %
$1,654
$19,852
$4,536
$875
$200
$25,464
$2,700
$32,400
$6,937
11.9%
3.7%
7.5%
5.7%
$599,484
Pending
Olive Branch
Mississippi
38654
DeSoto
30,000 SF
5
3
2 - Car
Side Load
2,201 SF
2025
$404,990
$121,497
$6,000
$127,497
$283,493
5.75 %
$1,654
$19,852
$4,536
$875
$200
$25,464
$2,625
$31,500
$6,037
11.5%
3.0%
6.8%
5.5%
$599,484
Pending
Oakland
Tennessee
38060
Fayette
15,000 SF
4
2.5
2 - Car
Side Load
2,237 SF
2025
$409,900
$122,970
$6,000
$128,970
$286,930
5.75 %
$1,674
$20,093
$1,517
$725
$200
$22,535
$2,475
$29,700
$7,166
12.6%
4.7%
8.5%
5.9%
$606,752
Pending
Olive Branch
Mississippi
38654
DeSoto
Not Listed
4
2.5
2 - Car
Not Listed
2,226 SF
2025
$389,995
$116,998
$6,000
$122,998
$272,996
5.75 %
$1,593
$19,117
$4,348
$875
$450
$24,791
$2,525
$30,300
$5,509
11.3%
2.8%
6.5%
5.4%
$577,288
Pending
Olive Branch
Mississippi
38654
DeSoto
29,481 SF
5
3
2 - Car
Front Load
2,217 SF
2025
$409,990
$122,997
$6,000
$128,997
$286,993
5.75 %
$1,675
$20,097
$4,592
$875
$200
$25,765
$2,625
$31,500
$5,736
11.3%
2.8%
6.5%
5.4%
$606,885
Pending
Oakland
Tennessee
38060
Fayette
Not Listed
5
3
2 - Car
Front Load
2,555 SF
2024
$424,900
$127,470
$6,000
$133,470
$297,430
5.75 %
$1,736
$20,828
$1,572
$725
$200
$23,326
$2,550
$30,600
$7,275
13.5%
6.0%
9.8%
5.9%
$628,956
Pending
Olive Branch
Mississippi
38654
DeSoto
Not Listed
4
2.5
2 - Car
Front Load
2,043 SF
2025
$369,995
$110,998
$6,000
$116,998
$258,996
5.75 %
$1,511
$18,137
$4,125
$875
$450
$23,588
$2,450
$29,400
$5,813
11.6%
3.2%
7.0%
5.5%
$547,683
For Sale
Somerville
Tennessee
38068
Fayette
Not Listed
5
3
2 - Car
Side Load
2,217 SF
2025
$369,900
$110,970
$6,000
$116,970
$258,930
5.75 %
$1,511
$18,132
$1,221
$725
$350
$20,428
$2,275
$27,300
$6,872
12.5%
4.6%
8.3%
5.9%
$547,542
Pending
Somerville
Tennessee
38068
Fayette
12,255 SF
5
3
2 - Car
Side Load
2,225 SF
2025
$359,900
$107,970
$6,000
$113,970
$251,930
5.75 %
$1,470
$17,642
$1,188
$725
$350
$19,905
$2,175
$26,100
$6,195
12.2%
4.2%
7.9%
5.8%
$532,740
Pending
Oakland
Tennessee
38060
Fayette
15,000 SF
5
3
2 - Car
Side Load
2,623 SF
2025
$454,900
$136,470
$6,000
$142,470
$318,430
5.75 %
$1,858
$22,299
$1,683
$725
$200
$24,907
$2,600
$31,200
$6,293
12.6%
4.6%
8.3%
5.8%
$673,363
Pending
Oakland
Tennessee
38060
Fayette
15,000 SF
Not Listed
Not Listed
2 - Car
Side Load
2,477 SF
2024
$414,900
$124,470
$6,000
$130,470
$290,430
5.75 %
$1,695
$20,338
$1,535
$725
$200
$22,799
$2,475
$29,700
$6,902
12.1%
4.0%
7.7%
5.7%
$614,153
Pending
Byhalia
Mississippi
38611
Marshall
65,340 SF
5
3
2 - Car
Side Load
2,590 SF
2024
$399,900
$119,970
$6,000
$125,970
$279,930
5.75 %
$1,634
$19,603
$4,299
$875
$250
$25,027
$2,750
$33,000
$7,973
12.5%
4.6%
8.3%
5.9%
$591,950
Pending
Somerville
Tennessee
38068
Fayette
12,864 SF
4
2.5
2 - Car
Front Load
2,470 SF
2025
$349,900
$104,970
$6,000
$110,970
$244,930
5.75 %
$1,429
$17,152
$1,155
$725
$350
$19,382
$2,050
$24,600
$5,219
11.7%
3.5%
7.2%
5.5%
$517,937
Pending
Oakland
Tennessee
38060
Fayette
15,734 SF
5
3
2 - Car
Front Load
2,500 SF
2024
$399,990
$119,997
$6,000
$125,997
$279,993
5.75 %
$1,634
$19,607
$0
$725
Not Listed
Not Listed
$2,400
$28,800
$9,419
14.0%
6.9%
10.6%
6.5%
$592,083
For Sale
Oakland
Tennessee
38060
Fayette
15,659 SF
4
2.5
2 - Car
Front Load
2,043 SF
2024
$379,000
$113,700
$6,000
$119,700
$265,300
5.75 %
$1,548
$18,578
$1,402
$725
$200
$20,906
$2,200
$26,400
$5,495
11.7%
3.4%
7.1%
5.5%
$561,013
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.