ACTIVEmanufacturedvia mls

302 Davidson Run

Kissee Mills, MO, 65680

2 bd2 ba924 sqftBuilt 1989

Listing courtesy of Red Cedar Land Company LLC · (417) 860-0896 · MLS# SOM60329871

List price

$174,900

$189/sqft

Listing description

Escape to the Ozarks and enjoy the perfect blend of country living and outdoor recreation with this updated 2-bedroom, 2-bath home situated on 3+/- gently rolling acres just minutes from Bull Shoals Lake and Lake Taneycomo! This move-in ready property has been thoughtfully updated with a newer metal roof (approximately 5 years old), newer HVAC, walk-in tile showers, fresh exterior paint, updated interior finishes, a welcoming covered front porch, and a spacious rear deck--perfect for relaxing, entertaining, or taking in the peaceful surroundings.This mostly cleared property features approximately 250 feet of U.S. Highway frontage, public water, and plenty of room for a future shop, detached garage, additional storage, or other improvements to fit your needs.One of the property's most unique features is that it adjoins U.S. Army Corps of Engineers land, offering added privacy and direct access to hundreds of acres of protected public land right out your back door. Outdoor enthusiasts will appreciate being just minutes from Beaver Creek Campground, the Bull Shoals Lake boat launch, and Lake Taneycomo, making fishing, boating, hiking, and exploring more accessible than ever.Conveniently located just 10 minutes to Forsyth and 30 minutes to Branson, you'll enjoy the peace of rural living while remaining close to shopping, dining, entertainment, and healthcare.Whether you're searching for a full-time residence, weekend getaway, or investment opportunity, this well-maintained property offers an exceptional combination of location, updates, usable acreage, and outdoor lifestyle.

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

-$420

Cap rate

3.5%

Cash-on-cash

-14.4%

DSCR

0.55

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$9,859

Property tax($1,749)

Insurance($700)

Utilities($0)

HOA($0)

Management($789)

Maintenance reserve($493)

Total operating expenses($3,730)

Net operating income$6,128

Down payment$34,980

Loan amount$139,920

Monthly payment (P&I)$930.89

Annual debt service($11,171)

Annual cash flow-$5,042

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.