← New analysisCompare properties →
ACTIVEsingle familyvia mls

135 Kelly Crossing Lane

Walnut Shade, MO, 65771

6 bd4 ba3,701 sqftBuilt 2017

Listing courtesy of White Magnolia Real Estate LLC · (417) 544-0411 · MLS# SOM60307744

List price

$559,000

$151/sqft

Listing description
Now Priced to Sell! Experience the beauty of the rolling Ozark Mountains from this exceptional 6-bedroom, 4-bathroom home on 2 scenic acres. Designed with flexibility and function in mind, this property features two complete living spaces--each with its own kitchen, laundry, primary suite, HVAC system, and water heater--making it ideal for multi-generational living, hosting guests, or generating income through long-term rental of the lower level.Just 2.5 miles from Highway 65, you'll enjoy the perfect balance of peaceful country living and convenient access to Branson and Springfield. The main level welcomes you with an open floor plan filled with natural light and soaring ceilings that create an inviting sense of space. The kitchen features a large island, soft-close cabinetry, double ovens, and fiber internet access, offering both style and practicality for everyday living or entertaining. Both main-level bathrooms include heated floors, and the primary suite adds comfort with a heated shower bench. Step onto the large covered deck to take in the sweeping views of the Ozark hills--perfect for morning coffee or evening sunsets.Downstairs, the walkout basement mirrors the versatility of the main level with a full kitchen, additional bedrooms, a second laundry area, and direct parking access. With its private entry and full amenities, this space is ideal for guests, extended family, or a long-term tenant. A covered patio below the deck offers another peaceful outdoor retreat, and a spacious storage room ensures ample space for organization.An oversized 3-car garage with 12-foot ceilings provides room for vehicles and hobbies, and recent updates include a new roof (2023) and new upstairs water heater (2023). With its flexible layout, beautiful views, and income potential, this Ozarks retreat offers a rare opportunity to live, relax, and invest all in one place.
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

-$620

Cap rate

5.1%

Cash-on-cash

-6.7%

DSCR

0.79

Est. annual revenue$37,757
Property tax($2,352)
Insurance($2,236)
Utilities($0)
HOA($0)
Management($3,021)
Maintenance reserve($1,888)
Total operating expenses($9,496)
Net operating income$28,261
Down payment$111,800
Loan amount$447,200
Monthly payment (P&I)$2,975.23
Annual debt service($35,703)
Annual cash flow-$7,442

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