← New analysisCompare properties →
ACTIVEsingle familyvia mls

134 Little Creek Lane

Kimberling City, MO, 65686

3 bd3 ba2,992 sqftBuilt 2021

Listing courtesy of Sunset Realty Services Inc. · (417) 336-3780 · MLS# SOM60321394

List price

$779,499

$261/sqft

Listing description
Experience the ultimate Table Rock Lake lifestyle with this beautiful lakefront home featuring a leased boat slip included in the purchase price, conveniently located just below the property. Designed for relaxing and entertaining, this spacious home offers 3 bedrooms, 3 bathrooms, two inviting living areas, and expansive decks where you can take in the peaceful surroundings. Inside, you'll find numerous updates throughout, including granite countertops, hardwood flooring, and other quality finishes that make this home move-in ready. Whether you're gathering with family or enjoying a quiet weekend at the lake, there's plenty of space for everyone. Perfectly situated in the heart of Kimberling City, you're just minutes from shopping, dining, and some of the Ozarks' most popular destinations, including Silver Dollar City, Dogwood Canyon, Big Cedar Lodge, Top of the Rock, and Thunder Ridge Nature Arena. Whether you're searching for a full-time residence, a vacation getaway, or the perfect lake retreat, this property has it all. 1 Year Home Warranty Included. Come experience the beauty and recreation of the Ozarks and Table Rock Lake!
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

-$3,826

Cap rate

0.5%

Cash-on-cash

-29.4%

DSCR

0.08

Est. annual revenue$21,086
Property tax($5,355)
Insurance($3,118)
Utilities($0)
HOA($6,000)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($17,214)
Net operating income$3,872
Down payment$155,900
Loan amount$623,599
Monthly payment (P&I)$4,148.82
Annual debt service($49,786)
Annual cash flow-$45,914

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