ACTIVEmulti familyvia mlsPortfolio · 2 units

1293 Hillcrest Place, Unit A&B

Branson, MO, 65616

4 bd4 ba2,000 sqftBuilt 2007

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60328038

List price

$298,900

$149/sqft

Listing description

Newly Renovated side B. New Paint, Flooring and more. Discover an INCOME PRODUCING opportunity to own a quality-built duplex in the heart of Branson. Built in 2007 and nestled in a private, wooded setting, these properties offer both seclusion and unbeatable convenience--just **2 minutes to Starbucks, Panera Bread, and grocery stores**, and **only 5 minutes to Hwy 65**, ensuring easy access to all that Branson has to offer.This timeless property rents for $900 on one side and with a few updates could be raised to $1200 per month per side. Total of $2400 per side with a few adjustments. The renovated side is ready to rent or move into. **Don't miss out--schedule your showing today and unlock the potential of this exceptional multi-family investment! **

This is a portfolio listing — 2 units sold as one block

The list price, bedrooms, and square footage shown are totals across the whole block, so the single-unit cash-flow projection and AI score don't describe a buyable asset here. Individual units in this building may also be listed separately — browse them on the properties page, or ask Sydney to underwrite the block.

Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

$162

Cap rate

7.0%

Cash-on-cash

3.3%

DSCR

1.10

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$27,379

Property tax($1,593)

Insurance($1,196)

Utilities($0)

HOA($0)

Management($2,190)

Maintenance reserve($1,369)

Total operating expenses($6,348)

Net operating income$21,031

Down payment$59,780

Loan amount$239,120

Monthly payment (P&I)$1,590.87

Annual debt service($19,090)

Annual cash flow$1,941

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

This is a portfolio listing of 2 unitssold as one block, so a single-unit score doesn't apply. Ask Sydney to underwrite the block, or open an individual unit to score it on its own.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.