ACTIVEsingle familyvia mls

577 Van Buren Road

Branson, MO, 65616

3 bd3 ba1,451 sqftBuilt 2006

Listing courtesy of Gerken & Associates, Inc. · (417) 334-1892 · MLS# SOM60331513

Call417-230-8696 Text

List price

$215,500

2% price cut$220,000

$149/sqft

Listing description

Move-in ready 3 bed, 3 bath split-level in Heatherbrooke with a 2-car garage and low-maintenance living. Freshly painted throughout, with new Pergo Timbercraft flooring, refinished kitchen countertops, a new kitchen sink, updated kitchen and bath vanities, new lighting in the kitchen, baths, and dining area, and a new water heater. The 1,451 sq ft layout has vaulted and tray ceilings, main-floor laundry, a deck, and a washer and dryer convey. The $232/month HOA covers lawn care, exterior building maintenance, insurance, snow removal, street maintenance, and the community pool and gazebo. Property taxes are under $1,000 a year. Minutes from Highway 76, Branson Landing, Silver Dollar City, and Table Rock Lake. Owner-occupant, second home, or long-term rental, this one is ready to go. Schedule your tour 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

$75

Cap rate

6.8%

Cash-on-cash

2.1%

DSCR

1.07

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$22,190

Property tax($992)

Insurance($862)

Utilities($0)

HOA($2,784)

Management($1,775)

Maintenance reserve($1,110)

Total operating expenses($7,523)

Net operating income$14,667

Down payment$43,100

Loan amount$172,400

Monthly payment (P&I)$1,146.98

Annual debt service($13,764)

Annual cash flow$904

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.

Call

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.