ACTIVEcondovia mls

2529 State Highway 176, Unit B12

Rockaway Beach, MO, 65740

2 bd2 ba1,171 sqftBuilt 1994

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60330675

List price

$169,900

$145/sqft

Listing description

Beautifully updated 2BR/2BA Silvercreek Condominiums unit in Rockaway Beach with a 10'x24' boat slip INCLUDED! This well-maintained condo features all new windows (2023), new HVAC and water heater (2022), plus all new flooring and interior paint completed in 2026. A 1-year home warranty is included for added peace of mind. One of only two units in the building offering a wraparound window package and cathedral ceilings, creating an open, light-filled living space with beautiful views of Lake Taneycomo from the private back deck. Enjoy a well-kept community with a clubhouse and swimming pool for residents. Conveniently located just a 20-minute drive to downtown Branson or a short boat ride to Branson Landing. Whether you're looking for a full-time residence, second home, vacation getaway, or investment opportunity, this property checks all the boxes. Anglers will love being on infamous Lake Taneycomo, making this an exceptional opportunity for fishing enthusiasts. Don't miss this rare combination of updates, amenities, lake views, and included boat slip for this GREAT price! Lake living soooo affordable. Don't wait to long to check it out before it's gone.

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

-$271

Cap rate

4.5%

Cash-on-cash

-9.6%

DSCR

0.70

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$14,451

Property tax($898)

Insurance($680)

Utilities($0)

HOA($3,396)

Management($1,156)

Maintenance reserve($723)

Total operating expenses($6,853)

Net operating income$7,599

Down payment$33,980

Loan amount$135,920

Monthly payment (P&I)$904.28

Annual debt service($10,851)

Annual cash flow-$3,253

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.