← New analysisCompare properties →
ACTIVEsingle familyvia mls

190 Cedar Brooke Estates Drive

Forsyth, MO, 65653

3 bd2 ba1,683 sqftBuilt 2022

Listing courtesy of Keller Williams Local · (417) 883-4900 · MLS# SOM60331169

List price

$360,000

$214/sqft

Listing description
Welcome to 190 Cedar Brooke Estates, a spacious single-story home situated on 1.93 acres in the Forsyth School District. Designed with an open-concept, split-bedroom floor plan, this 3-bedroom, 2-bath home offers plenty of room to spread out while enjoying a quieter setting with more space between neighbors. The huge family room flows into the kitchen and dining area, accented by wood columns that add warmth and definition without sacrificing the open layout. The kitchen features granite countertops, stainless steel appliances, a center island with bar seating, and an adjoining dining area, with a convenient laundry room nearby. The private primary suite includes a tray ceiling, walk-in closet, and attached bathroom with dual-sink vanity and an Onyx walk-in shower system. Two additional bedrooms share a full hall bathroom on the opposite side of the home. Outside, enjoy a large corner lot, widened driveway, spacious 2-car garage, and an extended 36' x 12' back patio with plenty of room for outdoor living, grilling, and entertaining. Located near Bull Shoals Lake, Lake Taneycomo, Table Rock Lake, area creeks, and public land, this property provides convenient access to fishing, hunting, boating, and the outdoor recreation the Ozarks are known for. Enjoy peaceful country-style living while remaining close enough to Branson for work, shopping, dining, and entertainment.
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

-$968

Cap rate

3.2%

Cash-on-cash

-16.1%

DSCR

0.49

Est. annual revenue$18,867
Property tax($3,600)
Insurance($1,440)
Utilities($0)
HOA($0)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($7,493)
Net operating income$11,375
Down payment$72,000
Loan amount$288,000
Monthly payment (P&I)$1,916.07
Annual debt service($22,993)
Annual cash flow-$11,618

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