Active

5959 Tucker Landing

Horn Lake, MS, 38637
5 Bedrooms
3 Baths
2,214 S.F.
0.28 Acres

Buy this property for $353,000 and earn $1,995 per month in estimated rent.

These photos are of a similar property with the same floor plan and same elevation. Actual colors and finishes may vary. Contact us for more information.

About

Welcome to The Dove – the perfect open-concept plan for you and your family. This plan’s main level offers an expansive family room bathed in natural light throughout the day. Its electric fireplace, with floating cedarwood mantle, provides a cozy focal point. Nearby, the elegantly appointed kitchen features white Shaker cabinets and granite countertops. The main-level primary bedroom provides the perfect, secluded haven to unwind at the end of the day with a beautiful en-suite bathroom and dual walk-in closets. Opposite the primary bedroom are 2 bedrooms and a bathroom. Upstairs, the Dove has an additional bedroom, bathroom, and bonus room.

Features

Flooring:
  • LVP flooring in common areas
  • Carpet in bedrooms
  • Ceramic tile in master bathroom
  • LVP flooring in bathrooms
Bathrooms:
  • Free standing master bathtub
  • Marble bathroom countertops
  • Double vanity
  • Separate tub and shower
Appliances:
  • Stainless steel dishwasher
  • Stainless steel microwave
  • Stainless steel electric range
  • Electric water heater
  • Garbage disposal
  • EnergyStar™ rated appliance package
Kitchen:
  • Granite countertops
  • Kitchen island
  • Kitchen/family room view
Construction:
  • New construction
  • Detached Single Family
  • 9' or 10' ceilings
  • Vaulted/coffered ceilings
  • Traditional architecture
  • Low emissivity windows
  • Garage doors and openers
Climate:
  • Electric Fireplace
  • Contemporary mantle
  • Central heating
  • Central air
  • Ceiling fans
  • Smart Thermostats
  • Smart Hub 3® technology
Exterior:
  • Brick veneer exterior
  • Rently doorbell camera
  • Two-car attached garage
  • Concrete driveway

FIGURES

Buy for $353,000
Rents for $1,995
5 Bedrooms
3 Baths
2,214 S.F.
$159 per S.F.
Dove B Floor Plan
2 Levels
0.28 Acres
Built in 2023
2 Garage Spaces

ROOMS

  • 5 Bedrooms
  • 3 Baths
  • Laundry room
  • 2-car garage

eDUCATION

School District:
High School:
Horn Lake High School
Middle School:
Horn Lake Middle School
Elementary School:
Horn Lake Elementary School
School Rating:

utilities

  • Cable available
  • Electricity connected
  • Natural gas connected
  • Public Sewer connected
  • Public Water connected

Investor Specials

  • Stainless steel refrigerator
  • Fenced back yard
  • 2" faux wood blinds

lOCATION

Nicole Place is located to the east of Walls, Mississippi and to the south of Southaven, Mississippi, minutes from the Interstate 55 exchange which leads directly to Memphis. It is recognized for its public schools and expansive parks. Horn Lake is home to Delta Technical College. There are big-box retailers, boutiques, restaurants, entertainment, and medical services nearby. Horn Lake has a high concentration of logistics-related jobs within the city limits.
County:
DeSoto
City:
Horn Lake
State:
MS
Zipcode:
38637
Community:
Nicole Place
Lot:
204

Get Directions

Finances

Sales Price:
$353,000
Annual City Tax:
$1,342
Annual County Tax:
$2,631
Combined Taxes:
$ 3,973
Annual HOA:
$185 [ $15.42 per month]
Annual Insurance Premium:
$650

Propery Portfolio

Save your favorite properties to compare and evaluate investment opportunities.

INVESTOR CALCULATOR

ACQUISITION AND DEBT SERVICE SUMMARY
?
Enter Purchase Price of the property. If you are financing the property, enter the Down Payment percentage here. For most investors, it’s usually a number between 20-30%. For a cash purchase, enter 100%. Next, enter the Closing Costs & Fees. If you are working with a lender, she can give you a good faith estimate for this line item.
Property Purchase Price
Down Payment
=
50%
Mortgage Interest Rate (30 Yr Fixed)
50%
Closing Costs & Fees
PROPERTY INCOME AND OPERATING EXPENSE DATA
?
Enter the Monthly Rent, Annual Property Tax and Annual Insurance Premium amounts here. The tax information is available on most county property tax websites. The insurance information is available from the insurance company. It is important to research whether or not the property is located in a homeowner’s association that carries Homeowner’s Association (HOA) fees. If so, enter the annual amount.
Monthly Rent
Annual Property Tax
Annual Insurance Premium
Annual HOA Fees / Other
ECONOMIC MODELING ASSUMPTIONS (PER YEAR, FOR 10 YEARS)
?
In this section, you need to make some assumptions about the property as indicated to the right. Vacancy Rate: Percentage of Gross Scheduled Income (GSI) or total annual rents possible per year. Maintenance Rate: Percentage of Gross Operating Income (GOI), or the income the property receives after accounting for vacancy. Property Management Rate: Percentage of GOI, the amount of rents actually collected by the property manager. Property Appreciation Rate: Your expectation of how the property value will appreciate. Expense Inflation Rate: The general economic inflation percentage rate. Sales Costs: Costs associated with selling property when it is finally sold, including sales commissions and closing costs. This is a one-time expense.
Vacancy Rate (% of GSI)
% Advanced +
Year 1%
Year 2%
Year 3%
Year 4%
Year 5%
Year 6%
Year 7%
Year 8%
Year 9%
Year 10%
Maintenance Rate (% of GOI)
% Advanced +
Year 1%
Year 2%
Year 3%
Year 4%
Year 5%
Year 6%
Year 7%
Year 8%
Year 9%
Year 10%
Property Mgmt Rate (% of GOI)
% Advanced +
Year 1%
Year 2%
Year 3%
Year 4%
Year 5%
Year 6%
Year 7%
Year 8%
Year 9%
Year 10%
Property Appreciation Rate
% Advanced +
Year 1%
Year 2%
Year 3%
Year 4%
Year 5%
Year 6%
Year 7%
Year 8%
Year 9%
Year 10%
Rent Appreciation Rate
% Advanced +
Year 1%
Year 2%
Year 3%
Year 4%
Year5%
Year 6%
Year 7%
Year 8%
Year 9%
Year 10%
Expense Inflation Rate
% Advanced +
Year 1%
Year 2%
Year 3%
Year 4%
Year 5%
Year 6%
Year 7%
Year 8%
Year 9%
Year 10%
Sales Cost Rate (% of Price)
%
INVESTMENT AND DEBT SERVICE CALCULATIONS
?
Investment and debt service calculations: Based on the data entered above, the investor’s total cash investment, and the monthly and annual debt service is calculated here.
Property Purchase Price
Down Payment
Closing Costs & Fees
Total Cash Investment
DEBT SERVICE SUMMARY
?
Investment and debt service calculations: Based on the data entered above, the investor’s total cash investment, and the monthly and annual debt service is calculated here.
Amount Financed
Debt Service (P&I), Monthly
Debt Service (P&I), Annual
KEY FINANCIAL RATIOS (RETURN ON INVESTMENT)
?
Key Financial Ratios are calculated as 10-year averages to the right based on the data entered above. 10-Year Average Cash on Cash ROI – ten year average of cash on cash (CoC) return. Cash-On-Cash ROI + Debt Pay Down – this is the combined return of the debt pay down and the cash on cash return. 10-Year Average Capitalization Rate – 10 year average of annual Net Operating Income of the property divided by its purchase price. This is the approximate annual CoC return for an all-cash purchase. 10-Year Internal Rate of Return (IRR) – the annual return accounting for the amount invested, cash flow earned through rents, pay down of the mortgage loan, and appreciation realized from the sale of the property. IRR is an overall return on investment metric that accounts for the amount and timing of all cash flows disbursed and received each year.
10-Year Average Cash-On-Cash ROI
Avg 10-Year CoC
Cash-On-Cash ROI + Debt Paydown ROI
Avg 10-Year CoC + Debt Paydown ROI, Excl. Appreciation
10-Year Average Capitalization Rate
10-Year Avg Net Operating Income ÷ Purchase price
10-Year Internal Rate of Return
IRR per Year
Want a copy of the results?

Schedule a Showing

Schedule a Showing

"*" indicates required fields

Name*
MM slash DD slash YYYY
MM slash DD slash YYYY
Showing Preference
*Your name, phone number, and email address are required so that we may contact you to schedule an appointment.
By submitting this form with your telephone number you are consenting for Meridian Pacific Properties and authorized representatives to contact you even if your name is on the Federal "Do-not-call List."
This field is for validation purposes and should be left unchanged.