← New analysisCompare properties →
ACTIVEsingle familyvia mls

187 Jessi Road

Forsyth, MO, 65653

4 bd3 ba1,978 sqftBuilt 1997

Listing courtesy of Roebuck Real Estate · (888) 843-8256 · MLS# SOM60333247

List price

$249,000

$126/sqft

Listing description
Peaceful Seclusion with Space, Updates & Convenience! This move-in-ready 4-bedroom, 3-full-bath home offers the best of both worlds--a peaceful country feel with the convenience of being just minutes from downtown Forsyth and easy Highway 160 access to Branson. Situated on just under an acre, the property feels wonderfully private, surrounded by wooded areas where you can enjoy the feeling of having no close neighbors.Inside, you'll find nearly 2,000 square feet of comfortable living space with fresh paint, new carpet, new luxury vinyl plank flooring, new granite countertops, newer appliances, updated fixtures, and new sliding doors. The spacious living areas provide plenty of room for family, guests, and everyday living.The newly refinished lower level adds tremendous flexibility with its own private entrance, bedroom, and full bathroom--ideal for guests, a separate living area, extended family, or simply additional space to spread out.Step outside and enjoy the covered front porch, perfect for morning coffee or relaxing evenings, or head to the large back deck for entertaining, grilling, or enjoying the peaceful wooded surroundings. The expansive yard includes a chicken coop and storage shed, while the two-car garage and ample additional parking provide plenty of room for an RV, boat, or other recreational vehicles and toys.Whether you're a first-time homebuyer, looking for more room for your family, or ready for a quieter place to call home, this property offers space, privacy, updates, and convenience in one package. Enjoy peaceful living in Forsyth while remaining just minutes from everything the Branson area has to offer! Broker is member of LLC which owns.
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

$71

Cap rate

6.7%

Cash-on-cash

1.7%

DSCR

1.05

Est. annual revenue$23,272
Property tax($2,490)
Insurance($996)
Utilities($0)
HOA($0)
Management($1,862)
Maintenance reserve($1,164)
Total operating expenses($6,511)
Net operating income$16,761
Down payment$49,800
Loan amount$199,200
Monthly payment (P&I)$1,325.28
Annual debt service($15,903)
Annual cash flow$858

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