← New analysisCompare properties →
ACTIVEsingle familyvia mls

502 Myrtle Avenue

Crane, MO, 65633

2 bd1 ba1,091 sqftBuilt 1930

Listing courtesy of Heritage Realty of the Ozarks · (417) 229-2773 · MLS# SOM60329141

List price

$135,000

$124/sqft

Listing description
Welcome to this beautifully renovated cottage, offering over 1,000 square feet, this charming 2-bedroom, 1-bath home blends timeless character with modern updates. The covered front porch welcomes you into the home and offers a great spot to take in your morning cup of coffee. You'll love the stunning stained-glass windows that add warmth and personality. Updated features include: new carpet, new bathroom tub/shower combination, energy-efficient zoned mini-splits for comfortable heating and cooling year-round. Major improvements include a newer roof, fascia, and updated electrical for added peace of mind. Outside, you'll find a privately located Terrace, a detached two-car carport and a private backyard nestled among mature trees, creating a peaceful retreat on a generous 0.38-acre lot. Located in the charming community of Crane, you'll enjoy small-town living with convenient access to local shops and everyday amenities. Don't miss the opportunity to make this move-in-ready gem your own!
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

$357

Cap rate

9.6%

Cash-on-cash

15.8%

DSCR

1.50

Est. annual revenue$17,002
Property tax($1,350)
Insurance($540)
Utilities($0)
HOA($0)
Management($1,360)
Maintenance reserve($850)
Total operating expenses($4,100)
Net operating income$12,901
Down payment$27,000
Loan amount$108,000
Monthly payment (P&I)$718.53
Annual debt service($8,622)
Annual cash flow$4,279

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