ACTIVEcondovia mls

150 Sunken Forest Drive, Unit Bldg 10 Unit # 249

Forsyth, MO, 65653

2 bd2 ba1,210 sqftBuilt 1995

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60334314

List price

$214,900

$178/sqft

Listing description

This lakeview condo stands out from the rest ! A premier corner walk in unit ( no steps) in Sunken Forest overlooking Lake Taneycomo with conveniently located parking space and garage right outside your front door. 2 bed rooms and 2 bathrooms and 4 distinct outdoor spaces (two decks, two patios) perfect vantage point for catching vibrant Ozark sunsets , and tracking the lake wildlife like deer, bald eagles & pelicans. Spacious one-level open floor plan The kitchen is fully equipped with an included refrigerator, electric stove, microwave, dishwasher, and drinking water dispenser, & water softener. The primary suite has a walk-in closet, and the on suite bath as well as the hall bath both have step-in showers. There is a nice sized laundry room with additional sink and storage. The quiet, community includes Resort-Style Amenities: 3 community pools, a clubhouse, and a fishing dock. Owner-focused community (no nightly rentals allowed), minutes from Branson entertainment and attractions

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

-$526

Cap rate

3.5%

Cash-on-cash

-14.7%

DSCR

0.54

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$14,451

Property tax($859)

Insurance($860)

Utilities($0)

HOA($3,444)

Management($1,156)

Maintenance reserve($723)

Total operating expenses($7,042)

Net operating income$7,410

Down payment$42,980

Loan amount$171,920

Monthly payment (P&I)$1,143.79

Annual debt service($13,725)

Annual cash flow-$6,316

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.