← New analysisCompare properties →
ACTIVEsingle familyvia mls

437 Waterfield Drive

Branson West, MO, 65737

4 bd4 ba3,153 sqftBuilt 1995

Listing courtesy of Cantrell Real Estate · (417) 414-0324 · MLS# SOM60335445

List price

$710,000

$225/sqft

Listing description
Welcome to 437 Waterfield Dr, nestled in the desirable Lake Forest Hills subdivision just off Talking Rocks Road in Branson West. Set on a beautiful 0.84-acre lot with sweeping views of Table Rock Lake, this extensively remodeled 4-bedroom, 3.5-bath home offers exceptional space, character, and lake-country living.Remodeled down to the studs, this home combines thoughtful modern updates with warm, inviting details. The main level features two bedrooms, 1.5 baths, and a spacious open-concept living, dining, and kitchen area designed to take full advantage of the lake views. Step outside onto the porch and enjoy peaceful mornings overlooking the water.The laundry room includes a convenient mud sink, while throughout the home you'll find quartz countertops and beautiful 3/4'' white oak hardwood flooring.Upstairs, the private primary suite creates a true retreat, complete with its own office, built-in reading nook, fireplace, and soaking tub positioned to overlook Table Rock Lake. Step onto the private porch and relax on the swing with your morning coffee while watching the sunrise--or listen for the distant Silver Dollar City train as it winds through the hills.The lower level offers additional living space with a bedroom and bath, along with a second living area and its own entrance. This flexible space could be ideal for guests, extended family, or an in-law suite.With its expansive lake views, generous acreage, multiple living spaces, extensive renovation, and thoughtful details throughout, 437 Waterfield Dr offers a unique opportunity to enjoy the beauty and attractions of the Branson West area while having your own peaceful lake-view retreat. There is also a boat slip available for and additional $80,000.
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

-$2,722

Cap rate

1.8%

Cash-on-cash

-23.0%

DSCR

0.28

Est. annual revenue$26,010
Property tax($7,100)
Insurance($2,840)
Utilities($0)
HOA($0)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($13,321)
Net operating income$12,689
Down payment$142,000
Loan amount$568,000
Monthly payment (P&I)$3,778.92
Annual debt service($45,347)
Annual cash flow-$32,658

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