← New analysisCompare properties →
ACTIVEsingle familyvia mls

10565 W State Highway 76

Cape Fair, MO, 65624

2 bd2 ba1,004 sqftBuilt 2020

Listing courtesy of Murney Associates - Tri-Lakes · (417) 335-6222 · MLS# SOM60313855

List price

$289,900

$289/sqft

Listing description
Presenting a turn-key hobby farm opportunity! This 4.1-acre property is fully fenced for horses and features a 27x33 pole barn with an overhead door and walk-through access with electric. The home itself was completely remodeled in 2020 from the studs in and out, offering modern comfort and style. The 2-bedroom, 2-bathroom layout showcases a stunning custom kitchen and bathrooms with soft-close cabinets and elegant granite countertops, 2nd bathroom is a bathroom, laundry,mudroom. Enjoy the bright, open feel of vaulted ceilings and the warmth of hardwood flooring throughout (bathrooms excepted). Relax on the 14x14 deck with seasonal lake views. Another great feature is the Diamond Kote siding. The property includes a full appliance package including washer and dryer and water softener, ample LED lighting, and a lower-level storage room that doubles as a storm shelter. Mechanicals are neatly contained in a separate basement room. Located just 15 minutes from Branson West and 3 miles from Table Rock Lake access, this property offers the ideal balance of rural living and convenient access to shopping and recreation
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

-$676

Cap rate

3.6%

Cash-on-cash

-14.0%

DSCR

0.56

Est. annual revenue$14,451
Property tax($1,013)
Insurance($1,160)
Utilities($0)
HOA($0)
Management($1,156)
Maintenance reserve($723)
Total operating expenses($4,052)
Net operating income$10,400
Down payment$57,980
Loan amount$231,920
Monthly payment (P&I)$1,542.97
Annual debt service($18,516)
Annual cash flow-$8,116

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