Properties / Tennessee / Oakland / Carrington Estates / 30 Hughetta Street North
Pending

30 Hughetta Street North

Oakland, TN 38060
4 Bedrooms
2.5 Baths
2,000 S.F.
0.36 Acres

Buy this property for $379,000 and earn $2,250 per month in estimated rent.

🔐 Unlock Property Details

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

About

The Oriole is a popular, contemporary floor plan that combines an attractive exterior with the design practicality and comfort sought by today’s families. When you pull up, one of the first things you’ll notice is the plan’s inviting front porch and entryway. Off the foyer is a flex space that may serve as a playroom, office, or home gym. Further inside you’ll discover an impressive two-story great room that evokes feelings of warmth and grandeur. The built-in fireplace and floating mantle help set the mood on our chilly Memphis nights. The adjoining well-appointed kitchen is the hub of the home. It features granite countertops, Shaker-style cabinetry, stainless-steel appliances, an island, pantry closet, and eat-in area. Down the hall, and tucked away from the home’s main-living area, is your primary suite with views of your backyard. The ensuite bathroom includes a separate tub and tiled shower, double vanity, and walk-in closet. As you ascend the stairs, take in views of the great room. Once upstairs, you’ll find three more bedrooms and a full bathroom with a linen closet. The plan also comes with a concrete patio for outdoor entertaining.

Features

Flooring:
  • LVP flooring in common areas
  • Carpet in bedrooms
Bathrooms:
  • Marble bathroom countertops
  • Double vanity
  • Separate tub and shower
  • Marble tub
Appliances:
  • Stainless steel dishwasher
  • Stainless steel microwave
  • Stainless steel electric range
  • Garbage disposal
Kitchen:
  • Granite countertops
  • Eat-in kitchen
  • Kitchen island
  • Open floor plan
  • Walk-in pantry
Construction:
  • New construction
  • Detached Single Family
  • 9' or 10' ceilings
  • Traditional architecture
Climate:
  • Gas Fireplace
  • Central heating
  • Central air
Exterior:
  • Two-car attached garage
  • Backyard patio

Figures

Buy for $379,000
Rents for $2,250
4 Bedrooms
2.5 Baths
2,000 S.F.
Floor Plan: Oriole Front Load
Elevation A
2 Levels
0.36 Acres
Built in 2024
2 Garage Spaces

Location

  • 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:
    3

    Get Directions

    Finances

    Sales Price:
    $379,000
    Annual Property Tax:
    $1,478.10
    Annual HOA:
    $200 [ $16.67 per month]
    Annual Insurance Premium:
    $725

    Propery Portfolio

    Save your favorite properties to compare and evaluate investment opportunities.
    View My Portfolio

    Send in an Email

    Share on Facebook

    Print a Flyer

    Schedule a Showing

    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
    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?