← New analysisCompare properties →
ACTIVEcondovia mls

150 Sunken Forest Drive, Unit 135

Forsyth, MO, 65653

1 bd2 ba980 sqftBuilt 1990

Listing courtesy of LPT Realty LLC · (417) 813-1762 · MLS# SOM60336532

List price

$158,000

$161/sqft

Listing description
Move right into this thoughtfully updated and fully furnished 1-bedroom, 2-bath condo at Taneycomo Terrace. Everything you see is included--furniture and appliances--with the exception of the two paintings in the hallway.Luxury vinyl plank flooring flows through the open living, dining, and kitchen areas, paired with fresh neutral paint and plenty of natural light. The living space offers comfortable seating that opens to a round dining table under a stylish chandelier. The kitchen features white shaker-style cabinets, clean countertops, an island with seating, and stainless steel Whirlpool appliances including a side-by-side refrigerator, electric range, and over-the-range microwave. A modern front-load washer and dryer add everyday convenience in the dedicated laundry area.The bedroom provides a peaceful retreat with plush carpet, an accent wall, and a ceiling fan. With two full bathrooms, the layout offers excellent functionality for guests or daily living. Sliding glass doors connect the main living space to the outdoors, and the community provides easy access to the pool along with scenic surroundings near Lake Taneycomo.Taneycomo Terrace is a peaceful, well-kept community just minutes from Branson yet away from the tourist crowds. Residents enjoy the pool, fishing docks, and a quiet setting with convenient access to local shops, restaurants, and Ozarks attractions. With the furniture and appliances included, this updated 1-bedroom, 2-bath condo is truly move-in ready for full-time living or a low-maintenance lake getaway.
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

-$459

Cap rate

2.9%

Cash-on-cash

-17.4%

DSCR

0.45

Est. annual revenue$10,046
Property tax($771)
Insurance($632)
Utilities($0)
HOA($2,748)
Management($804)
Maintenance reserve($502)
Total operating expenses($5,457)
Net operating income$4,589
Down payment$31,600
Loan amount$126,400
Monthly payment (P&I)$840.94
Annual debt service($10,091)
Annual cash flow-$5,502

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