ACTIVEsingle familyvia mls

110 Dickens Circle

Forsyth, MO, 65653

3 bd2 ba1,200 sqftBuilt 1995

Listing courtesy of Table Rock's Best, Realtors · (417) 335-6611 · MLS# SOM60320752

List price

$270,000

$225/sqft

Listing description

STUNNING MOVE-IN READY on Spacious Corner Lot! Welcome to this beautiful, cozy, and pristine 3-bedroom, 2-bathroom home that truly has it all. Designed with comfort and convenience in mind, this home features a desirable open floor plan that seamlessly connects the kitchen and living room perfect for entertaining or relaxing with family. The Stove, Dishwasher and Refrigerator are only a year old.The spacious master bedroom easily accommodates a king-size with plenty of room to spare, while all bedrooms include large walk-in closets for ample storage. you'll also love the utility, hallway and laundry room, offering even more storage space to keep everything organized. Step outside and enjoy the thoughtfully designed outdoor spaces. The fully fenced backyard is ideal for dogs, while the charming patio and gazebo creates the perfect setting for outdoor gatherings. beyond the 2-car carport, you'll find an additional yard area ready for your dream garden. Situated on a large, beautiful, landscaped corner lot, thus property boasts a big front yard shaded by mature trees-adding both curb appeal and comfort. A Finished 1 oversized-car garage provides even more functionality and storage. This home is truly move-in ready and offers the perfect blend of style, space, and practicality. The roof is only 6 years old, HVAC is 3 years old, Flooring is 6 years old. Approximately Two and a half boxes of flooring to go with the home.Don't Miss Out-this won't last long! Schedule your showing today!

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

-$384

Cap rate

4.7%

Cash-on-cash

-8.5%

DSCR

0.73

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$18,867

Property tax($2,700)

Insurance($1,080)

Utilities($0)

HOA($0)

Management($1,509)

Maintenance reserve($943)

Total operating expenses($6,233)

Net operating income$12,635

Down payment$54,000

Loan amount$216,000

Monthly payment (P&I)$1,437.05

Annual debt service($17,245)

Annual cash flow-$4,610

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.