ACTIVEsingle familyvia mls

435 Eagle Drive

Forsyth, MO, 65653

3 bd2 ba1,469 sqftBuilt 2007

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60334858

List price

$245,000

$167/sqft

Listing description

Move-in ready and very well cared for, this clean 3-bedroom, 2-bath home offers easy one-level living in Forsyth, Missouri. The home has had several important updates, including a new metal roof in 2018, new water heater in 2020, plus a newer dishwasher and microwave. The large, clean 2-car garage provides plenty of room for vehicles, storage or your outdoor gear. Step out back to the covered porch and enjoy the peaceful view of the woods across the street.This home was originally built as the builder's own residence, and that shows in the extra details and upgrades incorporated throughout the home. The practical layout, well-maintained condition and thoughtful features make this a home you can move into and enjoy right away.Outdoor enthusiasts will appreciate the location, with access to both Lake Taneycomo and Bull Shoals Lake just 10 minutes away. Swan Creek access is only about 5 minutes down the road, making it easy to head out for an afternoon of fishing. Restaurants and groceries are only 2 minutes away, while the conveniences of Forsyth are close at hand. If you're looking for a clean, updated home with one-level living, garage space and easy access to the lakes, this one is worth a look.

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

-$118

Cap rate

5.8%

Cash-on-cash

-2.9%

DSCR

0.91

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$18,867

Property tax($1,198)

Insurance($980)

Utilities($0)

HOA($0)

Management($1,509)

Maintenance reserve($943)

Total operating expenses($4,631)

Net operating income$14,236

Down payment$49,000

Loan amount$196,000

Monthly payment (P&I)$1,303.99

Annual debt service($15,648)

Annual cash flow-$1,412

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.