ACTIVEsingle familyvia mls

65 Roan Road

Cape Fair, MO, 65624

4 bd5 ba3,200 sqftBuilt 2025

Listing courtesy of One.Five Real Estate Advisors · (417) 995-1515 · MLS# SOM60308216

List price

$489,999

$153/sqft

Listing description

Brand new build in beautiful Cape Fair! This modern home features an open-concept layout with luxury vinyl plank flooring, recessed lighting, and tons of natural light perfect for entertaining. The designer kitchen includes solid surface countertops, two-tone cabinetry, and stainless appliances. Each bedroom has a stylish bathroom. Relax on the back deck or explore nearby Table Rock Lake--just minutes away!

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

-$1,540

Cap rate

2.6%

Cash-on-cash

-18.9%

DSCR

0.41

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$23,272

Property tax($4,900)

Insurance($1,960)

Utilities($0)

HOA($575)

Management($1,862)

Maintenance reserve($1,164)

Total operating expenses($10,460)

Net operating income$12,812

Down payment$98,000

Loan amount$391,999

Monthly payment (P&I)$2,607.98

Annual debt service($31,296)

Annual cash flow-$18,484

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.