← New analysisCompare properties →
ACTIVEsingle familyvia mls

35913 Missouri 413

Crane, MO, 65633

5 bd2 ba2,400 sqftBuilt 1986

Listing courtesy of Table Rock's Best, Realtors · (417) 335-6611 · MLS# SOM60330757

List price

$287,000

$120/sqft

Listing description
Newly Remodeled 5-Bedroom Home with Two Living Quarters Near James River & Cape Fair MarinaDon't miss this unique opportunity to own a newly remodeled 5-bedroom, 2-bathroom home with an open-concept design and excellent income potential! Located just 5 minutes from James River and approximately 15 minutes from Cape Fair Marina, this property is perfect as a full-time residence, vacation home, multi-generational living space, or investment property.The main level features a bright, open floor plan with a spacious living room and kitchen area. The primary bedroom offers a large closet and private access to the main bathroom through double doors. A second bedroom and convenient main-floor laundry complete the upper level.The fully finished basement serves as its own living quarters, complete with a second kitchen, living room, three bedrooms, a bathroom, and a large utility room. This flexible layout makes it ideal for a mother-in-law suite, guest accommodations, or the potential for rental income.This home has been extensively updated with:Brand-new electrical and plumbingNew laminate flooring throughoutNew drywall and fresh paintNew trimNew wellNew septic systemNew wooden privacy fence in the backyardOutside, you'll find a small deck perfect for barbecues and relaxing, along with a newly excavated driveway on the left side of the home that provides easy access to the backyard. The front of the property features a convenient circular driveway with direct access from Highway 413.The home is newly constructed and nearing completion. The main-floor kitchen is ready for installation, and only a few finishing touches remain--giving the next owner the opportunity to add their personal style while building instant equity.With its spacious layout, modern updates, dual living areas, and prime location near boating, fishing, and outdoor recreation, this property offers endless possibilities.Come see this incredible opportunity before
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

$499

Cap rate

8.5%

Cash-on-cash

10.4%

DSCR

1.33

Est. annual revenue$32,568
Property tax($2,870)
Insurance($1,148)
Utilities($0)
HOA($0)
Management($2,605)
Maintenance reserve($1,628)
Total operating expenses($8,252)
Net operating income$24,316
Down payment$57,400
Loan amount$229,600
Monthly payment (P&I)$1,527.53
Annual debt service($18,330)
Annual cash flow$5,986

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