Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Forsyth Duplex: Investment Opportunity Title is generated by Realmo AI

    167-169 Oak Hill Street, Forsyth, MO 65653

    View on Map
    Claim this Listing
    For Sale
    $289,000

    MULTI_FAMILY - Forsyth, MO

    Property size:
    2,189 SF
    Lot size:
    0.25 Acres
    Price / SF:
    $132/SF
    Added:
    May 1, 2026
    Days on Market:
    22
    Last Refresh:
    May 22 at 6:06 am

    Property Features for 167-169 Oak Hill Street

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Zoning
    Residential
    Bedrooms
    6
    Rooms
    Bedroom 2, Bedroom 4, Bedroom 1, Bedroom 3, Bedroom 5, Bedroom 6
    Interior features
    Storage, Washer/Dryer Hookup
    Appliances
    Range, Dishwasher, Refrigerator
    Standard status
    Active
    APN
    04-9.0-29-004-012-005.000
    Size
    2,189 SF
    Lot size
    0.25 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    Firecliff Manor Estates Firecliff Manor Estates Lt 8 Blk 4; City Of Forsyt
    Tax Annual Amount
    1336

    Utilities

    Utilities
    Water Available
    Sewer type
    Public Sewer
    Heating system
    Heat Pump (Heating), Central
    Cooling system
    Ceiling Fan(s), Central Air, Heat Pump

    Building Details

    Year built
    2004
    Number of units
    2
    Building materials
    Lap Siding
    Roof type
    Shingle
    Additional Structures
    Storage

    We can help!

    Listing Contact
    Miranda Saffle
    Miranda Saffle

    Listing agent Miranda Saffle License #1999112158

    Listing office Keller Williams Tri-Lakes 714 State Hwy 248, Suite 10, Branson, MO

    Listing date May 1, 2026

    MLS# 60322502 Listing URL

    Copyright © 2026 Southern Missouri Regional MLS, LLC (SOMO). All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Investment opportunity: Well‑built duplex ready for rental portfolio.
    • Each unit features 3 bedrooms and 2 bathrooms.
    • Ample paved parking and private decks for each unit.
    • Walking distance to Forsyth school, businesses, and shopping.
    • Proximity to Lake Taneycomo for world‑class fishing.
    • Recent upgrades include new dishwasher, ranges, and flooring.

    Overview

    This well-built duplex, located in the heart of Forsyth, Missouri, presents an investment opportunity. Each side of the duplex features 3 bedrooms and 2 bathrooms, complemented by ample paved parking. Private decks are included for each unit, with one unit also offering a separate walk-in entrance. Recent upgrades include new flooring, a brand new dishwasher, and 2 new ranges. The property is within walking distance of Forsyth school, businesses, and shopping, and is near Lake Taneycomo. The property is suitable for use as a two-family home. One unit is currently vacant, while the other is leased through August. The property is situated on a lot of 0.25 acres and has a total size of 2189 square feet.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $220.9K
    NOI $19,878 @ 9.00% cap · cautious / downside scenario
    Moderate
    $284.0K
    NOI $19,878 @ 7.00% cap · market / base-case scenario
    Aggressive
    $397.6K
    NOI $19,878 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Multifamily LT 5

    Component $ $/SF
    Gross rent $30.7k $14.04
    − Vacancy −$2.3k −$1.07
    EGI $28.4k $12.97
    − OpEx −$8.5k −$3.89
    NOI $19.9k $9.08
    2,189 SF · lease $14.04/SF/yr · vacancy 7.60% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $284.0K
    $248.5K – $331.3K (±1% cap)
    NOI $19,878 @ 7.0% cap · market cap 6.88%
    Second Best
    Apartment 5plus
    $252.5K
    $221.0K – $294.6K (±1% cap)
    NOI $17,678 @ 7.0% cap · market cap 6.12%
    Theoretical Best
    Office A
    $427.8K
    $374.3K – $499.1K (±1% cap)
    NOI $29,946 @ 7.0% cap · market cap 10.36%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Building Supply Nail Salon Auto Repair Shop Pharmacy

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Forsyth
    County
    Taney
    State
    Missouri
    Longitude
    -93.123859
    Latitude
    36.697044

    Nearby Similar for Sale

    • $1,895,000
      33,840 SF

      Forsyth Retail Center For Sale

      Retail center with national tenants and highway frontage.
      14974 Us Highway 160, Forsyth, MO 65653
      View Details
    • $535,000
      11,000 SF

      Versatile Commercial Property with Event Space

      11,000 sq. ft. commercial space with coffee shop.
      115 Shadowrock Drive, Forsyth, MO 65653
      View Details
    • $299,900

      Highway Frontage Commercial Opportunity

      Versatile commercial property suitable for various professional office uses.
      15056 Us Highway 160, Forsyth, MO 65653
      View Details
    • $289,000
      2,189 SF

      Forsyth MO Duplex Investment

      Duplex in Forsyth with 3 bedrooms and 2 bathrooms.
      167-169 Oak Hill Street, Forsyth, MO 65653
      View Details
    • $925,000

      Multi-Purpose Commercial Property with Income

      Unique commercial property featuring multiple revenue streams and rental opportunities.
      15945 Us Highway 160, Forsyth, MO 65653
      View Details
    • $499,900
      9,000 SF

      Residential Care Facility For Sale

      9,000 sq ft residential care facility licensed for 40 residents.
      238 Harmony Heights, Forsyth, MO 65653
      View Details
    • $1,895,000
      33,840 SF

      Forsyth Retail Investment Opportunity

      Two-story retail center with diversified tenancy and highway frontage.
      14974 US-160, Forsyth, MO 65653
      View Details
    • $149,000

      Main Street Retail/Office Space

      2,341 sq ft retail/office space in Forsyth, Missouri.
      127 Main Street, Forsyth, MO 65653
      View Details
    • $1,250

      Forsyth, MO Retail/Office Space

      Retail or office space available in Forsyth, Missouri.
      15796 Us-160, Forsyth, MO 65653
      View Details
    • $1,250
      15,000 SF

      Versatile Commercial Space on Highway

      15,000 sqft unit suitable for office or retail.
      15796 Us-160, Forsyth, MO 65653
      View Details

    FAQs

    What type of property is this?
    Duplex - Well-built duplex in Forsyth, MO, ideal for rental portfolio.
    Where is this duplex located?
    The property is located at 167-169 Oak Hill Street Forsyth, MO.
    What is the asking price?
    The asking price for this property is $289,000.
    What are key features of this property?
    This property features: Investment opportunity: Well‑built duplex ready for rental portfolio.; Each unit features **3 bedrooms and 2 bathrooms**.; **Ample paved parking and private decks** for each unit.
    (417) 546-0938
    We can help!
    Listing Contact
    Miranda Saffle
    Miranda Saffle
    Real Estate License ID: 1999112158
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    167-169 Oak Hill Street, Forsyth, MO 65653
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!