← New analysisCompare properties →
ACTIVEcondovia 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

List price

$220,000

$152/sqft

Listing description
Welcome to 577 Van Buren Drive, Unit 1! This beautifully refreshed 3-bedroom, 3-bathroom split-level condo in the desirable Heatherbrooke Subdivision offers more than 1,450 square feet of comfortable living space and a 2-car garage. Freshly painted throughout, the home features new Pergo Timbercraft flooring, refinished kitchen countertops, a new kitchen sink, updated kitchen and bathroom vanities, and new lighting in the kitchen, bathrooms, and dining area and new water heater.The spacious floor plan provides plenty of room to relax, entertain, and enjoy everything the Branson area has to offer. Residents can take advantage of the community swimming pool and gazebo, while the homeowners association handles lawn care, exterior building maintenance, snow removal, and street maintenance--allowing for low-maintenance living.The location is a standout feature, offering convenient access to Table Rock Lake, Branson's renowned live entertainment, shopping, restaurants, golf courses, Silver Dollar City, Branson Landing, Big Cedar Lodge, Thunder Ridge Nature Arena, and Dogwood Canyon Nature Park. Whether you're seeking lake adventures, championship golf, family attractions, outdoor recreation, shopping, dining, or an evening at one of Branson's famous shows, you'll find an incredible variety of destinations just minutes away. Branson Landing features waterfront shopping, dining, entertainment, and more than 100 specialty stores, while Silver Dollar City offers thrilling rides, live entertainment, artisan crafts, dining, and seasonal festivals.With its fresh updates, functional layout, 2-car garage, desirable community amenities, and exceptional Branson location, this condo presents an outstanding opportunity as a primary residence, vacation home, or investment property.
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

$50

Cap rate

6.7%

Cash-on-cash

1.4%

DSCR

1.04

Est. annual revenue$22,190
Property tax($992)
Insurance($880)
Utilities($0)
HOA($2,784)
Management($1,775)
Maintenance reserve($1,110)
Total operating expenses($7,541)
Net operating income$14,649
Down payment$44,000
Loan amount$176,000
Monthly payment (P&I)$1,170.93
Annual debt service($14,051)
Annual cash flow$598

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.

IDX & copyright information