← New analysisCompare properties →
ACTIVEsingle familyvia mls

296 Lillian Lane

Kimberling City, MO, 65686

3 bd3 ba2,360 sqftBuilt 2008

Listing courtesy of HCW Realty · (417) 239-0951 · MLS# SOM60319938

List price

$499,500

$212/sqft

Listing description
Live the Lake Life: Ultimate Comfort Meets Total Convenience! Your Table Rock Lake Headquarters Awaits! Ditch the endless, winding lake roads and step straight into easy living! Tucked away on a quiet dead-end street in a quaint neighborhood running parallel to Point Seven Road, this meticulously built walk-in home with a fully finished walk-out basement offers the perfect blend of privacy, community, and unbeatable convenience. Located just south of the Kimberling City Bridge, you are a mere 2 minutes away from grocery stores, restaurants, and entertainment, all while being situated in the highly desired, wholesome Blue Eye School District. The current owners have absolutely loved this home and their neighbors, but their desire to travel opens the door for you to start making your own lifelong lake memories! Key Features You Will Love: Prime Water Access: With additional $$ a highly coveted boat slip on a premium concrete tiled dock featuring extra platform space perfect for swimming, sunbathing, and lakeside fun. Smart Layout: Walk-in main level living paired with a spacious walk-out lower level basement, giving you two distinct, generous living areas for hosting family and friends. Chef's Kitchen: A large, wide-open kitchen designed for feeding a crowd after a long day on the water, packed with storage and counter space. Outdoor Oasis: Step outside to a fantastic new back patio and a fully fenced backyard, providing a safe haven for pets and children while with a low-maintenance yard with a beautiful season Table Rock Lake view. Stress-Free Commute: Enjoy immediate access to Hwy 13 without navigating dangerous, winding bluff roads. Ultimate Flex Space: Features an incredible additional room perfect for your dream craft room, workshop, man cave, or home theater! This home is the perfect launchpad for your Table Rock Lake adventures with NO HOA. Sellers are ready for their next adventure--make your appointment for a p
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

-$1,713

Cap rate

2.3%

Cash-on-cash

-20.6%

DSCR

0.36

Est. annual revenue$21,086
Property tax($4,995)
Insurance($1,998)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($9,734)
Net operating income$11,352
Down payment$99,900
Loan amount$399,600
Monthly payment (P&I)$2,658.55
Annual debt service($31,903)
Annual cash flow-$20,550

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