ACTIVEsingle familyvia mls

4042 Red Oak Road, Unit Lot 61

Merriam Woods, MO, 65740

3 bd3 ba1,408 sqftBuilt 2025

Listing courtesy of Step Above Realty LLC · (417) 699-1157 · MLS# SOM60278986

List price

$219,900

$156/sqft

Listing description

Planned to start Fall of 2026 with completion in Spring of 2027Cozy 3-Bedroom Cottage with Charming Features! All finished pictures are of similar 2 story version of this plan, this home will be a finished basement.Welcome to this delightful 3-bedroom, 2.5 bathroom cottage that perfectly balances charm and functionality. Ideal for cozy living, this home offers thoughtful design elements throughout. The upstairs living room provides a warm and inviting space to relax and unwind.The open-concept kitchen and dining area are perfect for gatherings, featuring granite countertops and a convenient pantry for ample storage.All three bedrooms are nestled downstairs, ensuring privacy and tranquility. The master bedroom includes a walk-in closet and an ensuite bathroom, offering a private retreat with all the comforts you need. Enjoy the outdoors on the covered front porch, or the cozy deck ideal for morning coffee or evening relaxation.The attached one-car garage provides secure parking and additional storage space.This charming cottage is perfect for those seeking a comfortable, cozy home with all the essentials in place. Whether you're starting out or looking to downsize, this home offers a welcoming atmosphere and a convenient layout. Close to area shopping and restaurants this cozy cottage is perfect!!

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

-$59

Cap rate

6.1%

Cash-on-cash

-1.6%

DSCR

0.95

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$18,867

Property tax($2,199)

Insurance($880)

Utilities($0)

HOA($0)

Management($1,509)

Maintenance reserve($943)

Total operating expenses($5,531)

Net operating income$13,336

Down payment$43,980

Loan amount$175,920

Monthly payment (P&I)$1,170.40

Annual debt service($14,045)

Annual cash flow-$709

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.