← New analysisCompare properties →
ACTIVEsingle familyvia mls

112 Stoney Ridge Drive

Forsyth, MO, 65653

3 bd3 ba2,788 sqftBuilt 1998

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60330939

List price

$415,000

$149/sqft

Listing description
Lake views, mountain views, 3 acres, and just 15 minutes to Branson! This Forsyth home offers a rare opportunity to enjoy sweeping views overlooking Shadow Rock Park, where Swan Creek meets Bull Shoals Lake. Lots of windows throughout the home bring the beautiful outdoors inside, filling the living spaces with natural light and giving you wonderful views of the water, wooded surroundings, and miles of stunning Ozark Mountain scenery to the north. The lake is truly part of the setting here, and a boat launch providing easy access to Bull Shoals Lake is just 2 minutes away. With over 2,800 sq ft, fresh paint, newer flooring, and two complete living areas, there is plenty of room for family and guests. All main-level living is conveniently located on the first floor, with no stairs required for everyday living. A large 2-car garage plus a 22x10 carport provides plenty of parking, with the carport ideal for your boat or other lake toys. The lower level adds even more flexibility with a kitchenette, family room, 2 bedrooms, bathroom, large utility room, and a finished 24x12 John Deere room that could easily become a 4th bedroom, workshop, hobby room, or additional storage. The 3 acres offer plenty of room to expand and enjoy the outdoors, while the wooded backyard provides a front-row seat to abundant wildlife, including deer and turkey. Lake views, mountain scenery, acreage, wildlife, and convenient lake access--all within easy reach of Branson!
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

-$1,107

Cap rate

3.2%

Cash-on-cash

-16.0%

DSCR

0.50

Est. annual revenue$18,867
Property tax($1,537)
Insurance($1,660)
Utilities($0)
HOA($0)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($5,650)
Net operating income$13,217
Down payment$83,000
Loan amount$332,000
Monthly payment (P&I)$2,208.80
Annual debt service($26,506)
Annual cash flow-$13,288

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