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
🏦 Loan Amount
🧾 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
Byhalia
Mississippi
38611
Marshall
Not Listed
5
3
2 - Car
Side Load
Not Listed SF
Not Listed
Not Listed
$385,000
$115,500
$269,500
$6,000
$121,500
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
Not Listed
$387,000
$116,100
$270,900
$6,000
$122,100
5.75 %
$1,581
$18,970
$4,315
$875
$450
$24,611
$2,475
$29,700
$5,090
11.5%
3.0%
6.8%
5.5%
$572,856
Pending
Olive Branch
Mississippi
38654
DeSoto
Not Listed
4
2.5
2 - Car
Front Load
2,237 SF
2024
Not Listed
$399,995
$119,998
$279,996
$6,000
$125,998
5.75 %
$1,634
$19,607
$0
$875
Not Listed
Not Listed
$2,650
$31,800
$7,190
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
Not Listed
$342,000
$102,600
$239,400
$6,000
$108,600
5.75 %
$1,397
$16,764
$0
$725
Not Listed
Not Listed
$2,150
$25,800
$1,190
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
Not Listed
$380,000
$114,000
$266,000
$6,000
$120,000
5.75 %
$1,552
$18,627
$4,085
$875
$250
$23,838
$2,275
$27,300
$3,463
11.9%
3.7%
7.5%
5.7%
$584,689
Pending
Olive Branch
Mississippi
38654
DeSoto
Not Listed
5
3
2 - Car
Front Load
2,201 SF
2025
Not Listed
$404,990
$121,497
$283,493
$6,000
$127,497
5.75 %
$1,654
$19,852
$0
$875
Not Listed
Not Listed
$2,700
$32,400
$8,563
12.9%
5.2%
9.0%
6.1%
$599,484
Pending
Olive Branch
Mississippi
38654
DeSoto
30,000 SF
5
3
2 - Car
Side Load
2,201 SF
2025
08 - 15 - 2025
$404,990
$121,497
$283,493
$6,000
$127,497
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
06 - 01 - 2025
$409,900
$122,970
$286,930
$6,000
$128,970
5.75 %
$1,674
$20,093
$0
$725
Not Listed
Not Listed
$2,450
$29,400
$3,937
12.1%
4.0%
7.8%
5.7%
$606,752
Pending
Olive Branch
Mississippi
38654
DeSoto
Not Listed
4
2.5
2 - Car
Not Listed
2,226 SF
2025
10 - 13 - 2025
$389,995
$116,998
$272,996
$6,000
$122,998
5.75 %
$1,593
$19,117
$4,348
$875
$450
$24,791
$2,525
$30,300
$5,509
11.2%
2.7%
6.5%
5.0%
$577,288
Pending
Olive Branch
Mississippi
38654
DeSoto
29,481 SF
5
3
2 - Car
Front Load
2,217 SF
2025
08 - 30 - 2025
$409,990
$122,997
$286,993
$6,000
$128,997
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
Olive Branch
Mississippi
38654
DeSoto
Not Listed
4
2.5
2 - Car
Front Load
2,043 SF
2025
07 - 01 - 2025
$369,995
$110,998
$258,996
$6,000
$116,998
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
11 - 10 - 2025
$369,900
$110,970
$258,930
$6,000
$116,970
5.75 %
$1,511
$18,132
$1,221
$725
$350
$20,428
$2,275
$27,300
$6,872
13.9%
6.8%
10.5%
6.1%
$547,542
Pending
Somerville
Tennessee
38068
Fayette
12,255 SF
5
3
2 - Car
Side Load
2,225 SF
2025
06 - 15 - 2025
$359,900
$107,970
$251,930
$6,000
$113,970
5.75 %
$1,470
$17,642
$1,188
$725
$350
$19,905
$2,175
$26,100
$6,195
14.6%
7.7%
11.4%
6.8%
$532,740
Pending
Byhalia
Mississippi
38611
Marshall
65,340 SF
5
3
2 - Car
Side Load
2,590 SF
2024
06 - 02 - 2025
$399,900
$119,970
$279,930
$6,000
$125,970
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
04 - 01 - 2025
$349,900
$104,970
$244,930
$6,000
$110,970
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
Not Listed
$399,990
$119,997
$279,993
$6,000
$125,997
5.75 %
$1,634
$19,607
$0
$725
Not Listed
Not Listed
$2,400
$28,800
$9,419
13.1%
5.5%
9.2%
6.1%
$592,083
For Sale
Oakland
Tennessee
38060
Fayette
15,659 SF
4
2.5
2 - Car
Front Load
2,043 SF
2024
Not Listed
$379,000
$113,700
$265,300
$6,000
$119,700
5.75 %
$1,548
$18,578
$1,402
$725
$200
$20,906
$2,200
$26,400
$5,495
13.5%
6.1%
9.8%
5.9%
$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.