178 Celtic DrBransonMO65616
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Branson rental at 178 Celtic Dr, Branson, MO, 65616 sits in the solid-income band: 9.98% gross yield, $3,109/mo rent, $782/mo net after the $1,684/mo debt service, DSCR 1.85. Entry price of $374,500 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $103,467 and $3,449/yr in principal reduction bring total cumulative return to $192,060.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 6.8% |
| Monthly Cash Flow | $782 | $1,250 |
City averages based on Branson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,109 |
| Total Monthly Debt Service | $2,183 |
| DSCR Ratio | 1.42x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1978
0.54 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65616, Branson, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,891 (100%) |
| Owner Occupied HU | 6,844 (40.5%) |
| Renter Occupied HU | 5,183 (30.7%) |
| Vacant Housing Units | 4,864 (28.8%) |
| Median Home Value | $267,926 |
| Average Home Value | $340,206 |
Housing Distribution
Address Breakdown
Residential
13,771
Single Family
11,988
Multi-Family
1,783
Businesses
1,758
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1978
0.54 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65616, Branson, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,891 (100%) |
| Owner Occupied HU | 6,844 (40.5%) |
| Renter Occupied HU | 5,183 (30.7%) |
| Vacant Housing Units | 4,864 (28.8%) |
| Median Home Value | $267,926 |
| Average Home Value | $340,206 |
Housing Distribution
Address Breakdown
Residential
13,771
Single Family
11,988
Multi-Family
1,783
Businesses
1,758
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mandi McClure • White Magnolia Real Estate
Mls Name: HKMMLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2543396
Disclaimer: Based on information submitted to the MLS GRID as of 2025-04-16 09:58:12 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. Prices displayed on all Sold listings are the Last Known Listing Price and may not be the actual selling price. [Click here for more information](/mls-disclaimers/#45) Listing Information presented by local MLS brokerage: Zillow, Inc., local REALTOR- Terry York - (913) 213-6604