4 Cabin Court UNIT 3BransonMO65616
INVESTMENT ANALYSIS
Investment Verdict
Solid Income4 Cabin Court UNIT 3, Branson, MO, 65616 in Branson earns a respectable 8% gross yield at $195,000, but after the $877/mo mortgage the net cash flow is $85/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.48) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $53,875 over five years, making equity the dominant return driver. Total projected return: $67,477.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 6.8% |
| Monthly Cash Flow | $85 | $1,250 |
City averages based on Branson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,300 |
| Total Monthly Debt Service | $1,337 |
| DSCR Ratio | 0.97x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Condo
Built in 1993
N/A 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
Condo
Built in 1993
N/A 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: Patty Silliman • Silliman Realty & Associates
Mls Name: SOMOMLS
Mls Provider:
Mls ID: #60274621
Disclaimer: 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. Real estate listings held by Brokerage firms other than Zillow, Inc. 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. 2024 Southern Missouri Regional MLS, LLC. All rights reserved. [Click here for more information](/info/mls-disclaimers/#mls_896) The listing brokers offer of compensation is made only to participants of the MLS where the listing is filed.