ACTIVEcondovia mls

180 Grace Chapel Road, Unit 221

Blue Eye, MO, 65611

2 bd2 ba1,370 sqftBuilt 2007

Listing courtesy of Silliman Realty & Associates · (417) 598-7384 · MLS# SOM60321543

List price

$177,777

$130/sqft

Listing description

Experience Elevated Living at The Bridges of Brushy Creek! This stunning 1,370 sq. ft. residence in the prestigious Morningside community perfectly blends architectural elegance with modern comfort. Step inside to discover soaring high tray ceilings that create an expansive, airy feel throughout the open-concept living space. The gourmet kitchen is a chef's dream, featuring sleek granite countertops, stainless steel appliances, and a functional kitchen island perfect for morning coffee or evening entertaining. The crown jewel of this home is the massive 19.2' x 11.6' indoor balcony. Overlooking the vibrant shops and beautifully landscaped common areas, this versatile area offers a peaceful year-round retreat. With 2 spacious bedrooms and 2 full baths, this condo offers the luxury lifestyle you've been searching for.

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

-$196

Cap rate

5.1%

Cash-on-cash

-6.6%

DSCR

0.79

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$14,451

Property tax($1,064)

Insurance($711)

Utilities($0)

HOA($1,800)

Management($1,156)

Maintenance reserve($723)

Total operating expenses($5,454)

Net operating income$8,998

Down payment$35,555

Loan amount$142,222

Monthly payment (P&I)$946.20

Annual debt service($11,354)

Annual cash flow-$2,357

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.