Side-by-Side Analysis
Compare Investment Properties
Results:
35 Properties
Pending
🏡 Property
📍 City
📍 State
📍 Zip Code
📍 Subdivision
📍 County
📍 Lot Number
🌳 Lot Size
📐 Floor Plan
🛏️ Beds
🛁 Baths
🚗 Garage
📐 Square Footage
🛠️ Year Built
💰 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)
📉 Annual Rent – Expenses
📈 10-Year Internal Rate of Return
💵 10-Year Avg. Cash-on-Cash ROI
📊 Cash-on-Cash ROI + Debt Paydown
📊 Cap Rate (First Year)
For Sale
10289 March Meadows Way
Olive Branch
Mississippi
38654
The Preserve at Cedar Bluff
DeSoto
42
0 SF
Cedar A - 1500A
4
2.5
DeSoto
2,226 SF
2025
$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
10.6%
1.9%
5.4%
5.4%
For Sale
10211 March Meadows Way
Olive Branch
Mississippi
38654
The Preserve at Cedar Bluff
DeSoto
35
0 SF
Hazel Front Load A - 1520A
4
2.5
DeSoto
2,237 SF
2025
$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%
For Sale
5308 Aylesbury Lane
Olive Branch
Mississippi
38654
Southbranch
DeSoto
304
14,736 SF
Poplar Side Load A - 1748A
5
3
DeSoto
2,623 SF
2025
$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%
For Sale
200 Hughetta Street South
Oakland
Tennessee
38060
Carrington Estates
Fayette
17
15,000 SF
Dove Front Load F - 1548F
5
3
Fayette
2,235 SF
2025
$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%
For Sale
7668 Newbury Drive
Olive Branch
Mississippi
38654
Southbranch
DeSoto
345
47,583 SF
Cypress Side Load B - 1794B
5
3
DeSoto
2,555 SF
2025
$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%
For Sale
195 Hughetta Street South
Oakland
Tennessee
38060
Carrington Estates
Fayette
47
15,000 SF
Hazel Front Load B - 1520B
4
2.5
Fayette
2,237 SF
2025
$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%
For Sale
144 Centerline Roper Loop
Byhalia
Mississippi
38611
Silo Ridge Estates
Marshall
58
66,211 SF
Oriole Side Load A - 1329A
4
2.5
Marshall
2,237 SF
2025
$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%
For Sale
205 Hughetta Street South
Oakland
Tennessee
38060
Carrington Estates
Fayette
48
15,000 SF
Laurel Front Load E - 1826E
5
3
Fayette
2,477 SF
2024
$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
12.8%
5.2%
8.7%
5.9%
Pending
528 Centerline Roper Loop
Byhalia
Mississippi
38611
Silo Ridge Estates
Marshall
46
65,340 SF
Cypress Side Load C - 1794C
5
3
Marshall
2,590 SF
2024
$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%
For Sale
10222 March Meadows Way
Olive Branch
Mississippi
38654
The Preserve at Cedar Bluff
DeSoto
48
10,890 SF
Oriole Front Load A - 1329A
4
2.5
DeSoto
2,043 SF
2025
$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%
For Sale
471 Centerline Roper Loop
Byhalia
Mississippi
38611
Silo Ridge Estates
Marshall
14
77,101 SF
Cypress Front Load B - 1794B
5
3
Marshall
2,550 SF
2025
$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
0.0%
0.0%
0.0%
0.0%
For Sale
215 Hughetta Street
Oakland
Tennessee
38060
Carrington Estates
Fayette
49
17,738 SF
Cypress Front Load B - 1794B
5
3
Fayette
2,555 SF
2024
$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%
For Sale
514 Centerline Roper Loop
Byhalia
Mississippi
38611
Silo Ridge Estates
Marshall
47
65,775 SF
Laurel Side Load E - 1826E
4
3
Marshall
2,471 SF
2024
$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%
For Sale
495 Centerline Roper Loop
Byhalia
Mississippi
38611
Silo Ridge Estates
Marshall
12
65,340 SF
Poplar Side Load B - 1748B
5
3.5
Marshall
2,623 SF
2024
$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
11.1%
2.7%
6.2%
5.6%
For Sale
551 Centerline Roper Loop
Byhalia
Mississippi
38611
Silo Ridge Estates
Marshall
8
65,340 SF
Cypress Side Load C - 1794C
5
3
Marshall
2,590 SF
2024
$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
11.2%
2.8%
6.3%
5.6%
For Sale
212 Centerline Roper Loop
Byhalia
Mississippi
38611
Silo Ridge Estates
Marshall
55
65,340 SF
Dove Side Load E - 1548E
5
3
Marshall
2,217 SF
2025
$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%
For Sale
320 Wirt Road
Oakland
Tennessee
38060
Carrington Estates
Fayette
18
17,738 SF
Magnolia Side Load A - 1899A
5
3.5
Fayette
2,848 SF
2025
$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%
Pending
95 Primrose Ln
Somerville
Tennessee
38068
Hedge Rose
Fayette
162
12,864 SF
Oriole Front Load B - 1329B
4
2.5
Fayette
2,470 SF
2025
$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%
Pending
260 Azalea Drive
Somerville
Tennessee
38068
Hedge Rose
Fayette
74
11,727 SF
Sapphire D - 1471D
4
2.5
Fayette
2,300 SF
2023
$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%
Pending
415 Azalea Drive
Somerville
Tennessee
38068
Hedge Rose
Fayette
82
11,637 SF
Sapphire C - 1471C
4
2.5
Fayette
2,200 SF
2023
$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%
Pending
430 Azalea Drive
Somerville
Tennessee
38068
Hedge Rose
Fayette
140
10,266 SF
Sapphire D - 1471D
4
2.5
Fayette
2,300 SF
2023
$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%
Pending
9060 Lakeside Circle South
Walls
Mississippi
38680
Mallard Park
DeSoto
97
10,425 SF
Dove Side Load A - 1548A
5
3
DeSoto
2,200 SF
2023
$0
$0
$0
$6,000
$6,000
6.25%
$0
$0
$0
$875
$400
$1,275
$0
$0
$-1,275
13.9%
6.9%
10.4%
6.8%
Pending
5727 Tucker Landing
Horn Lake
Mississippi
38637
Nicole Place
DeSoto
219
13,859 SF
Canary A - 1229A
4
2.5
DeSoto
1,964 SF
2023
$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%
For Sale
40 Hughetta Street North
Oakland
Tennessee
38060
Carrington Estates
Fayette
4
15,584 SF
Dove Front Load F - 1548F
5
3
Fayette
2,200 SF
2024
$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
0.0%
0.0%
0.0%
0.0%
Pending
🏡 Property
📍 City
📍 State
📍 Zip Code
📍 Subdivision
📍 County
📍 Lot Number
🌳 Lot Size
📐 Floor Plan
🛏️ Beds
🛁 Baths
🚗 Garage
📐 Square Footage
🛠️ Year Built
💰 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)
📉 Annual Rent – Expenses
📈 10-Year Internal Rate of Return
💵 10-Year Avg. Cash-on-Cash ROI
📊 Cash-on-Cash ROI + Debt Paydown
📊 Cap Rate (First Year)
Pending
205 Hughetta Street South
Oakland
Carrington Estates
38060
Carrington Estates
Fayette
Unknown
Not listed
Hazel B
5
3
2-Car
2,477 SF
2025
$399,000
$119,700
$279,300
$6,000
$125,700
6.25%
$2,248
$22,000
$1,500
$750
$200
$24,450
$2,400
$28,800
$4,350
11.9%
3.9%
7.4%
5.9%
| 🏡 Property | 205 Hughetta Street South | 10222 March Meadows Way | 471 Centerline Roper Loop |
|---|---|---|---|
| 📍 City | Oakland | Olive Branch | Byhalia |
| 📍 State | Carrington Estates | Cedar Bluff | Silo Ridge Estates |
| 📍 Zip Code | 38060 | 38654 | 38611 |
| 📍 Subdivision | Carrington Estates | Cedar Bluff | Silo Ridge Estates |
| 📍 County | Fayette | DeSoto | Marshall |
| 📍 Lot Number | Unknown | Unknown | Unknown |
| 🌳 Lot Size | Not listed | Not listed | Not listed |
| 📐 Floor Plan | Hazel B | Hazel A | Poplar B |
| 🛏️ Beds | 5 | 4 | 5 |
| 🛁 Baths | 3 | 2.5 | 3 |
| 🚗 Garage | 2-Car | 2-Car | 2-Car |
| 📐 Square Footage | 2,477 SF | 2,043 SF | 2,550 SF |
| 🛠️ Year Built | 2025 | 2025 | 2025 |
| 💰 Purchase Price | $399,000 | $412,000 | $425,000 |
| 💸 Down Payment (30%) | $119,700 | $123,600 | $127,500 |
| 🏦 Loan Amount (70%) | $279,300 | $288,400 | $297,500 |
| 🧾 Closing Costs & Fees | $6,000 | $6,000 | $6,000 |
| 💼 Total Cash Investment | $125,700 | $129,600 | $133,500 |
| 📊 Mortgage Rate | 6.25% | 6.25% | 6.25% |
| 📆 Monthly Mortgage Payment | $2,248 | $2,321 | $2,395 |
| 📅 Annual Mortgage (P&I) | $22,000 | $22,800 | $23,400 |
| 📭 Property Taxes | $1,500 | $1,500 | $1,500 |
| 🛡️ Insurance Premium | $750 | $750 | $750 |
| 📦 HOA Fees | $200 | $200 | $200 |
| 💳 Total Annual Expenses | $24,450 | $25,250 | $25,850 |
| 📈 Estimated Monthly Rent | $2,400 | $2,625 | $2,625 |
| 🏠 Estimated Annual Rent (GSI) | $28,800 | $31,500 | $31,500 |
| 📉 Annual Rent – Expenses | $4,350 | $6,250 | $5,650 |
| 📈 10-Year Internal Rate of Return | 11.9% | 11.9% | 11.9% |
| 💵 10-Year Avg. Cash-on-Cash ROI | 3.9% | 3.9% | 3.9% |
| 📊 Cash-on-Cash ROI + Debt Paydown | 7.4% | 7.4% | 7.4% |
| 📊 Cap Rate (First Year) | 5.9% | 5.9% | 5.9% |
