← New analysisCompare properties →
ACTIVEsingle familyvia mls

111 Vin Villa

Forsyth, MO, 65653

3 bd3 ba2,241 sqftBuilt 1976

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60327827

List price

$298,000

$133/sqft

Listing description
Some homes feel comfortable the moment you walk in, and this beautifully updated ranch is one of them. Situated on a large 0.8-acre corner lot, this inviting 3-bedroom, 3-bath home offers recently remodeled one-level living with very few steps, making it ideal for a variety of lifestyles. Vaulted ceilings, graceful, rounded archways, bullnose corners, spacious rooms, walk-in showers and closets, engineered hardwood floors, and a modern electric fireplace create a warm, welcoming atmosphere you'll love coming home to. The well-equipped kitchen features Corian solid surface countertops, a convection oven and added pantry, while the beautifully renovated second primary suite offers flexibility for guests or multi-generational living. The third bedroom is currently used as a hobby and craft room but can easily serve as a bedroom, office, or flex space. Major improvements include 2-year-old roof and gutters, newer HVAC with heat pump, owned solar panels that help keep electric bills low, an encapsulated crawl space, water softener, remodeled bathrooms, new carpet, tile and engineered hardwood flooring, improved laundry room and walk-in closet. There is even a 1 Year Home Warranty to make sure the transition to your new home goes smoothly. Two separate HVAC systems and spacious garage storage are also a big plus! Lot also features 170 ft of frontage on Route 160, which presents several options for potential use. Step outside to enjoy the beautiful back deck overlooking the fully fenced backyard, where deer are frequent visitors and peaceful evenings come naturally. Located in a charming, established neighborhood just minutes from Forsyth's restaurants, grocery stores, schools, fire station, and everyday conveniences, you'll also enjoy being approximately 15 minutes from all of Branson's shopping, entertainment, medical facilities, and attractions. This home has been lovingly cared for, thoughtfully updated, and is ready for you.
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

-$566

Cap rate

4.1%

Cash-on-cash

-11.4%

DSCR

0.64

Est. annual revenue$18,867
Property tax($2,980)
Insurance($1,192)
Utilities($0)
HOA($0)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($6,625)
Net operating income$12,243
Down payment$59,600
Loan amount$238,400
Monthly payment (P&I)$1,586.08
Annual debt service($19,033)
Annual cash flow-$6,790

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