Sold
205 Hughetta Street South
Oakland,
TN
38060
🛏️ 5 Bedrooms
🛁 3 Baths
🏠 2500 SF
🔨 Built in 2024
🔑 Unlock Premium Content
📸 1/8 Photos
📊 Property Proforma
ROI Calculator
Plat Map
📐 Floor plan
📋 Features list
⭐ Favorites
📆 Schedule A Call

About This Property

Turnkey Rental Start earning rental income immediately. This turnkey property will be move-in ready for tenants the day you close escrow. Our local property management team will take care of everything for you. | New Construction This is a brand new home that has never been lived in. New construction homes typically have the highest overall ROI of any single-family rental property. | Build-to-Rent Meridian's build-to-rent properties are designed to attract and retain long-term tenants. We use durable materials, modern amenities, and open floor plans. | Class A Property This property is rated Class A. It is a top-tier property in a desirable neighborhood, featuring premium construction, modern finishes, and strong rental demand—ideal for stable appreciation and high-quality tenants.

Features + Upgrades

LVP flooring in common areas
Carpet or LVP (upgrade) in the primary bedroom
Carpet in the secondary bedrooms
Ceramic tile in Premier primary bathrooms
LVP flooring in secondary bathrooms
Flat paint
Ceramic tile backsplashes in Premier kitchens
Granite or quartz (upgrade) countertops
Cultured marble bathroom countertops
9' or 10' ceilings
Designer Lighting Package
Stainless steel dishwasher, microwave, gas range (Premier) or electric range (Select)
Gas (Premier) or electric (Select) fireplace with modern mantle

📋

View Full List of Included Features
Brian Conlon Headshot Square Web2

Speak with an investment property expert.

Brian Conlon, Director of Business

📅 Schedule A Call

About

Oakland,

TN
Properties / Tennessee / Oakland / Carrington Estates / 205 Hughetta Street South
  • Located in Fayette County, this area has some of the lowest property taxes in all of the Memphis region.
  • A perfect location for commuting professionals. Oakland is just 35 miles east of downtown Memphis and sits equidistant from Ford/SK On's Blue Oval City in Stanton, Tenn. and the recently announced EV truck battery plant in Byhalia, Mississippi.
  • Fayette County Public Schools includes four elementary schools, two junior high schools, and one high school and serves over 3,000 students in local community public schools.
  • The city’s Parks and Recreation department maintains beautiful community parks and offers programming for children and adults. The Fair Oaks Golf Club is close by for those who enjoy hitting the links.
    • County:
    Fayette
    City:
    Oakland
    State:
    Tennessee
    Zipcode:
    38060
    Community:
    Carrington Estates
    Lot:
    48
    Similar Properties
    $409,000
    10 Hughetta Street North
    Oakland, TN 38060
    $405,000
    20 Hughetta Street North
    Oakland, TN 38060
    $409,000
    40 Hughetta Street North
    Oakland, TN 38060
    $479,000
    320 Wirt Road
    Oakland, TN 38060
    $379,000
    30 Hughetta Street North
    Oakland, TN 38060
    SEARCH FOR SIMILAR PROPERTIES>
    Lot 48
    Carrington Estates
    Money With Wings Removebg Preview

    Cash Flow Calculator

    Customize your investment inputs below-your projected returns will update automatically above.

    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
    $ 
    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
    $ 
    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
    Capitalization Rate (First Year)
    First Year Net Operating Income ÷ Purchase Price
    10-Year Internal Rate of Return
    IRR per Year
    Want a copy of the results?

    About the calculations

    The calculations and data presented herein are deemed to be accurate, but accuracy is not guaranteed. The projected proforma returns on investment are intended for the purpose of illustrative projections to facilitate analysis and are not guaranteed by Meridian Pacific Properties, Inc. or its affiliates and subsidiaries. The information provided herein is not intended to replace or serve as a substitute for any legal,real estate, tax, or other professional advice, consultation or service. The prospective buyer should consult with a professional in the respective legal, tax, accounting, real estate, or other professional area before making any decisions or entering into any contracts pertaining to the property or properties described herein.

    Monthly Rent *

    Represents the middle point of an expected rent range. 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. Please call Meridian Pacific Properties directly for more information.

    ?>
    Home

    🔐 Unlock Premium Content

    Create a free account for full website access and exclusive benefits.💥

    🚀 Builder Incentives
    🏡 Premium Property Access
    💰 Advanced ROI Calculator
    📊 The Investor Newsletter
    ✅ More!

    Already have an account? .

    🔐 Unlock Premium Content

    Sign in for full website access and exclusive benefits.💥

    🚀 Builder Incentives
    🏡 Premium Property Access
    💰 Advanced ROI Calculator
    📊 The Investor Newsletter
    ✅ More!

    New to our website?