← New analysisCompare properties →
ACTIVEsingle familyvia mls

87 Fox Run Lane

Cape Fair, MO, 65624

4 bd4 ba3,169 sqftBuilt 1994

Listing courtesy of PB Realty · (417) 544-0528 · MLS# SOM60328006

List price

$549,000

$173/sqft

Listing description
Discover the charm of Ozark living in this unique berm home just minutes from the James River Arm of Table Rock Lake and everything Cape Fair has to offer. This energy-efficient design combines comfort and low maintenance with a peaceful setting close to boating, fishing, dining, and the Cape Fair Marina. The spacious floor plan offers flexible living arrangements, featuring a common entrance as well as a private entrance to the apartment above the garage ideal for multi-generational living, guests or a long-term rental. Whether you're looking for a full-time residence or a weekend retreat this versatile home offers endless possibilities in one of Table Rock Lake's desirable areas. Enjoy the perfect balance of privacy, convenience, and lake lifestyle just a short drive from Branson and all the attractions the Ozarks have to offer.
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

-$1,875

Cap rate

2.3%

Cash-on-cash

-20.5%

DSCR

0.36

Est. annual revenue$23,272
Property tax($5,490)
Insurance($2,196)
Utilities($0)
HOA($0)
Management($1,862)
Maintenance reserve($1,164)
Total operating expenses($10,711)
Net operating income$12,561
Down payment$109,800
Loan amount$439,200
Monthly payment (P&I)$2,922.01
Annual debt service($35,064)
Annual cash flow-$22,503

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