ACTIVEcondovia mls

150 Sunken Forest Drive, Unit 167

Forsyth, MO, 65653

2 bd2 ba1,361 sqftBuilt 1992

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60328303

List price

$215,000

$158/sqft

Listing description

Discover lake living in this spacious and inviting 2-bedroom, 2-bath end-unit condo featuring two covered balconies with beautiful pool and lake views. Enjoy same-level entry with covered walk from the attached 1-car garage, an inviting living and dining area, a well-appointed and updated kitchen with stainless steel appliances, walk-in laundry and storage room, and two ensuite bedrooms. Relax with morning coffee or sunset views from your primary suite or living room balcony. The neighborhood features a pool, clubhouse and library selection. (Enjoy fishing and boating with your own 2008 Landau pontoon, 19 ft with a 2018 Mercury 40 horse motor and 10 x 19 slip, boat and original trailer ALL for additional dollars). There is even a place to park the trailer when not in use. Just minutes to Branson and everything Branson has to offer. Come check it out and stay for a lifetime!

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

-$561

Cap rate

3.3%

Cash-on-cash

-15.7%

DSCR

0.51

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$14,451

Property tax($961)

Insurance($860)

Utilities($0)

HOA($3,756)

Management($1,156)

Maintenance reserve($723)

Total operating expenses($7,455)

Net operating income$6,996

Down payment$43,000

Loan amount$172,000

Monthly payment (P&I)$1,144.32

Annual debt service($13,732)

Annual cash flow-$6,736

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.