← New analysisCompare properties →
ACTIVEcondovia mls

3830 Green Mountain Drive, Unit 202

Branson, MO, 65616

1 bd1 ba630 sqftBuilt 2007

Listing courtesy of Ozarks Home Realty · (417) 326-2411 · MLS# SOM60309930

List price

$120,000

$190/sqft

Listing description
Investment Retreat or Income Property!Enjoy Carefree Living in the heart of Branson, MO!Whether you're seeking a full-time residence, vacation getaway, or investment property, this condo is ready to welcome You.This Kingsgate condo, with elevator access, a beautiful pool, grilling & green-space offers easy low maintenance living with all utilities and amenities included in the COA dues, Such as, water, sewer, trash, electric, pool, lawn care, snow removal, and building maintenance. Perfect for full-time living, investment rental or a vacation getaway. The property is meticulously maintained and landscaped. Conveniently located near Branson's entertainment, shopping and dining attractions. This is an opportunity to own your own Condo or investment property in Branson that is continuing to grow as a massive family vacation destination.
Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

-$397

Cap rate

2.4%

Cash-on-cash

-19.9%

DSCR

0.38

Est. annual revenue$21,900
Stays / year58
Property tax($495)
Insurance($600)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,140)
Management($4,380)
Maintenance reserve($1,095)
Cleaning($5,256)
Lodging / tourism tax($876)
Total operating expenses($19,002)
Net operating income$2,898
Down payment$24,000
Loan amount$96,000
Monthly payment (P&I)$638.69
Annual debt service($7,664)
Annual cash flow-$4,766
Break-even occupancy70.2%

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