← New analysisCompare properties →
ACTIVEcondovia mls

120 Spring Creek Court, Unit 2

Branson, MO, 65616

2 bd2 ba859 sqftBuilt 1995

Listing courtesy of RE/MAX Associated Brokers Inc. · (417) 334-1374 · MLS# SOM60332212

List price

$219,900

$256/sqft

Listing description
Golf-Front Garden-Level Condo with Stunning Views & Rental Income! Discover the perfect blend of comfort, convenience, and investment potential in this beautifully updated 2-bedroom, 2-bath garden-level unit at Thousand Hills. Ideally situated golf front, this turnkey condo offers relaxing views of the golf course and pond from the glass enclosed patio. The unit features custom updates throughout, including updated cabinetry, granite countertops, and beautiful wood flooring in the kitchen. Both bathrooms have been refreshed, with the primary bath offering a convenient step-in shower. A new A/C unit adds peace of mind and year-round comfort. Currently operating as an active nightly rental, this property is being offered fully furnished and includes all housewares and decor, making it an easy turnkey investment or vacation getaway. Enjoy resort-style amenities just steps away, with the pool, tennis courts, and playground conveniently located across the parking lot. Whether you're looking for a vacation home, income-producing property, or both, this golf-front condo is ready to enjoy!
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

-$458

Cap rate

3.9%

Cash-on-cash

-12.5%

DSCR

0.61

Est. annual revenue$16,229
Property tax($1,395)
Insurance($880)
Utilities($0)
HOA($3,300)
Management($1,298)
Maintenance reserve($811)
Total operating expenses($7,684)
Net operating income$8,544
Down payment$43,980
Loan amount$175,920
Monthly payment (P&I)$1,170.40
Annual debt service($14,045)
Annual cash flow-$5,500

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