← New analysisCompare properties →
ACTIVEsingle familyvia mls

61 Rolla Hill Road

Galena, MO, 65656

2 bd1 ba1,042 sqftBuilt 1960

Listing courtesy of Real Broker, LLC · (573) 520-3099 · MLS# SOM60327900

Call Text

List price

$254,999

5% price cut$267,777

$245/sqft

Listing description
This Table Rock Lake home in the Buttermilk Springs community was taken down to the studs and fully remodeled in 2021. The renovation included all new electrical, plumbing, insulation, sheetrock, windows, siding, fascia, soffit, and guttering. Inside are real wood floors and custom birch cabinets. Mechanical updates include a 3-unit mini-split system, a new water heater, and a water softener. Outside, a new retaining wall and a professional French drain system were added. The 560 SF composite deck has lake views and 160 SF of covered space, and the property also has a carport and a storage shed. The home sits on a double lot, which leaves room for a large shop, boat storage, or a guest house. It is being sold fully furnished. If you need a place for a boat, a 10x20 slip and a 2-slip private dock in the neighborhood are available for purchase. Both are owned by a separate party, not the seller, and are not part of this sale. Hideaway Marina is a few minutes away for boat slips, a ramp, and dining, and the Branson West Walmart is about 25 minutes. The HOA is $300 per year and covers water and road maintenance.
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

-$632

Cap rate

3.4%

Cash-on-cash

-14.9%

DSCR

0.53

Est. annual revenue$14,451
Property tax($2,550)
Insurance($1,020)
Utilities($0)
HOA($300)
Management($1,156)
Maintenance reserve($723)
Total operating expenses($5,749)
Net operating income$8,703
Down payment$51,000
Loan amount$203,999
Monthly payment (P&I)$1,357.21
Annual debt service($16,287)
Annual cash flow-$7,584

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.

Call

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