← New analysisCompare properties →
ACTIVEsingle familyvia mls

626 Gray Fox Road

Blue Eye, MO, 65611

4 bd4 ba3,426 sqftBuilt 2007

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60336049

List price

$1,100,000

$321/sqft

Listing description
Extremely rare find on Table Rock Lake! Experience the luxury of true lakefront living in this impressive property where lake views, walk-to-the-water access, come together. Two additional lots are included, making this an exceptional opportunity to own a piece of lakefront property. Professionally decorated with fresh paint throughout, this stunning home offers over 3,400 sq ft, 4 bedrooms, 3.5 bathrooms, three living areas, and two full kitchens. The flexible layout provides plenty of room for entertaining, hosting family and friends, or creating separate spaces for everyone to enjoy. Take in the beautiful lake views from the screened-in porch, or step outside to the expansive lower patio, complete with a Fitzwater fountain water feature and fire pit for relaxing evenings outdoors. The impressive master suite features custom tile finishes and a zero-entry walk-in shower. A Generac generator adds peace of mind, while the large, flat yard offers a welcome bonus for lakefront living. The oversized three-car garage and dedicated John Deere room provide convenient storage for your golf cart or side-by-side. Want to spend more time on the water? Two boat slips are available for additional cost at the community dock, just a short walk away. Gas is only 7 minutes away, with groceries and restaurants approximately 25 minutes away. A furniture package is available for additional cost. With expansive living space, exceptional outdoor amenities, additional land, and easy access to the lake, this is a rare opportunity to own a truly special Table Rock Lake retreat!
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

-$5,596

Cap rate

0.3%

Cash-on-cash

-30.5%

DSCR

0.04

Est. annual revenue$23,272
Property tax($11,000)
Insurance($4,400)
Utilities($0)
HOA($1,744)
Management($1,862)
Maintenance reserve($1,164)
Total operating expenses($20,169)
Net operating income$3,103
Down payment$220,000
Loan amount$880,000
Monthly payment (P&I)$5,854.66
Annual debt service($70,256)
Annual cash flow-$67,153

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.

IDX & copyright information