ACTIVEsingle familyvia mls

178 Brentwood Street

Forsyth, MO, 65653

3 bd2 ba1,460 sqftBuilt 1981

Listing courtesy of Table Rock Sunset Properties · (417) 597-4148 · MLS# SOM60329550

List price

$234,400

$161/sqft

Listing description

Just tucked into the woods is this 3BR/2BA home in a growing community. Close to everything from the schools, the courthouse, shopping and just a hop to Bull Shoals Lake access. Primary BR & Guest BR on main level, a full BA w/laundry closet, a nice sized Lliving Rm with wood fireplace, area for dining & nice kitchen. Deck off the dining area makes you think you live in the trees but it also wraps back to the front door. Downstairs find a guest BA, a large Guest BR with doors to the patio below the deck . LL also has a one car garage (packed now as waiting on a POD to load) . Enjoy the trees and know you are just minutes to the lake. Home Warranty on home so set up your appointment today.

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

-$153

Cap rate

5.6%

Cash-on-cash

-3.9%

DSCR

0.88

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$18,867

Property tax($2,344)

Insurance($938)

Utilities($0)

HOA($0)

Management($1,509)

Maintenance reserve($943)

Total operating expenses($5,734)

Net operating income$13,133

Down payment$46,880

Loan amount$187,520

Monthly payment (P&I)$1,247.58

Annual debt service($14,971)

Annual cash flow-$1,838

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

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

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.