← New analysisCompare properties →
ACTIVEsingle familyvia mls

341 Shadowrock Drive

Forsyth, MO, 65653

3 bd2 ba1,200 sqftBuilt 1958

Listing courtesy of Jones - Lassley Realty, Inc · (417) 581-6213 · MLS# SOM60325672

List price

$219,999

$183/sqft

Listing description
Beautifully renovated 3-bedroom, 1.5-bath home in the heart of Forsyth featuring original hardwood floors, an updated kitchen, stainless steel appliances, detached garage, and a full walk-out basement. Thoughtfully updated throughout, this move-in ready home offers the perfect blend of character and modern convenience with fresh interior paint, new cabinetry, updated countertops, subway tile backsplash, remodeled bathroom, new lighting, new outlets, and new flooring in select areas. The bright and inviting interior is filled with natural light, while the spacious upper-level bedrooms provide a unique retreat full of charm. The full walk-out basement offers storage, workshop space, or future expansion potential. Conveniently located just minutes from both Lake Taneycomo and Bull Shoals Lake, offering easy access to boating, fishing, swimming, and all the outdoor recreation the Ozarks are known for. This turnkey property is ideal as a full-time residence, vacation getaway, or investment opportunity. All measurements are approximate. Buyer and buyer's agent to verify square footage and dimensions to their satisfaction.
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

-$60

Cap rate

6.1%

Cash-on-cash

-1.6%

DSCR

0.95

Est. annual revenue$18,867
Property tax($2,200)
Insurance($880)
Utilities($0)
HOA($0)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($5,533)
Net operating income$13,335
Down payment$44,000
Loan amount$175,999
Monthly payment (P&I)$1,170.93
Annual debt service($14,051)
Annual cash flow-$717

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