ACTIVEmulti familyvia mls

9215 Missouri 173

Cape Fair, MO, 65624

6 bd5 ba5,180 sqftBuilt 1963

Listing courtesy of Keller Williams Realty Elevate · (417) 623-9900 · MLS# SOM60323215

List price

$599,950

$116/sqft

Listing description

This unique property offers great potential with a parking lot, a versatile layout and 4 separate units! Currently operating as a bait & tackle shop, the building is divided with one half serving as retail space and the other half set up as a 1-bedroom, 1-bath rental. The rental side features Central heating and cooling for comfort and efficiency. A great opportunity for investment, owner-occupancy, or live/work use in a convenient location.

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

-$1,566

Cap rate

3.3%

Cash-on-cash

-15.7%

DSCR

0.51

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$32,093

Property tax($6,000)

Insurance($2,400)

Utilities($0)

HOA($0)

Management($2,567)

Maintenance reserve($1,605)

Total operating expenses($12,571)

Net operating income$19,522

Down payment$119,990

Loan amount$479,960

Monthly payment (P&I)$3,193.19

Annual debt service($38,318)

Annual cash flow-$18,796

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.