ACTIVEsingle familyvia mls

5021 Hickory Avenue, Unit Lot 13

Merriam Woods, MO, 65740

4 bd3 ba1,586 sqftBuilt 2026

Listing courtesy of Step Above Realty LLC · (417) 699-1157 · MLS# SOM60279002

List price

$239,900

$151/sqft

Listing description

Pre- Construuction Listing with Approved Contract! Quaint 4-Bedroom Home with Versatile LayoutDiscover the charm and functionality of this quaint 4-bedroom, 2.5-bathroom home, designed to meet all your living needs with style and comfort.The great room is the heart of the home, featuring durable click lock vinyl plank flooring that combines style and practicality! Enjoy the privacy of a split-level design, with the master suite on the main floor and three additional bedrooms located downstairs. The kitchen is equipped with granite countertops, a convenient breakfast bar, and a layout perfect for casual dining and meal prep. The master bedroom includes a walk-in closet, providing ample storage and a private retreat.The downstairs area includes three bedrooms and an unfinished space, offering the opportunity to customize it to your liking whether for additional living space, a home office, or a recreation room.Enjoy outdoor activities and entertaining on the deck and patio, ideal for relaxing and socializing. A spacious two-car garage provides secure parking and extra storage space.This charming home offers a versatile floorplan with plenty of room for customization, making it an excellent choice for families or those looking to create a personalized living space. Close to Branson and all the amenities it has to offer!!

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

$131

Cap rate

7.0%

Cash-on-cash

3.3%

DSCR

1.10

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$23,272

Property tax($2,399)

Insurance($960)

Utilities($0)

HOA($0)

Management($1,862)

Maintenance reserve($1,164)

Total operating expenses($6,384)

Net operating income$16,888

Down payment$47,980

Loan amount$191,920

Monthly payment (P&I)$1,276.85

Annual debt service($15,322)

Annual cash flow$1,566

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.