← New analysisCompare properties →
ACTIVEsingle familyvia mls

64 Northwoods Drive

Kimberling City, MO, 65686

4 bd3 ba2,642 sqftBuilt 1998

Listing courtesy of EXP Realty LLC · (866) 224-1761 · MLS# SOM60329370

List price

$450,000

$170/sqft

Listing description
Backyard Wildlife. Front Porch Friendships.Some neighborhoods offer more than beautiful homes--they offer a true sense of community. This impeccably remodeled 4-bedroom, 3-bath home is nestled in one of Kimberling City's most established and sought-after neighborhoods where neighbors quickly become friends, evening patio visits are a tradition, and homes are treasured for decades.Thoughtfully crafted with updates from top to bottom, this home blends timeless quality with modern style. Extensive renovations include new subflooring, premium luxury vinyl plank flooring, elegant shiplap accents, a zelige tile backsplash, stylish coffee bar, a stunning primary bathroom renovation, updated lighting, appliances, fixtures, paint, and so much more. The spacious floor plan offers three bedrooms, two full baths, and laundry on the main level along with multiple living areas. Downstairs, you'll find a warm and inviting family room centered around a cozy fireplace, an additional bedroom and full bath, plus direct access to a large patio. This patio is the hub for morning coffee or evening drinks to look out over the peaceful woods where deer and other wildlife are frequent visitors. With no backyard neighbor, you'll enjoy a level of privacy that's becoming increasingly difficult to find.In addition to the attached two-car garage, the lower level features a third garage bay that doubles as a heated and cooled workshop--ideal for woodworking, hobbies, storage, or golf cart parking. The second driveway also provides plenty of parking for guests and boats alike.Located just minutes from grocery stores, restaurants, medical services, and beautiful Table Rock Lake, this home offers the perfect balance of convenience and tranquility. Whether you're searching for your forever home, a place to enjoy retirement, or simply a beautifully updated property in a welcoming neighborhood, this home delivers a lifestyle that's just as special as the home itself.
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

-$1,034

Cap rate

3.6%

Cash-on-cash

-13.8%

DSCR

0.57

Est. annual revenue$26,010
Property tax($4,500)
Insurance($1,800)
Utilities($0)
HOA($0)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($9,681)
Net operating income$16,329
Down payment$90,000
Loan amount$360,000
Monthly payment (P&I)$2,395.09
Annual debt service($28,741)
Annual cash flow-$12,412

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