← New analysisCompare properties →
ACTIVEsingle familyvia mls

24 Elm Drive

Kimberling City, MO, 65686

3 bd2 ba1,535 sqftBuilt 2004

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60328037

List price

$319,000

6% price cut$339,000

$208/sqft

Listing description
Affordable Ozarks living just minutes from Table Rock Lake! This well-maintained 3-bedroom, 2-bath home offers comfort, convenience, and value in the heart of Kimberling City. Inside, you'll find custom flooring, quality custom window coverings, and a functional floor plan designed for everyday living.Step outside to enjoy the beautifully maintained outdoor living space, perfect for relaxing, entertaining, or enjoying the peaceful surroundings. A spacious storage shed provides plenty of room for lawn equipment, tools, and outdoor gear, while the generous lot offers ample parking for your boat, trailer, RV, or additional vehicles, making it ideal for lake enthusiasts.As an added bonus, the seller intends to convey several furnishings with an acceptable offer, including the living room TV, TV stand, sound bar, couch, two recliners, bar-height kitchen table with four chairs, three barstools, and the patio furniture, making this an excellent opportunity for buyers looking for a move-in-ready primary residence, weekend getaway, or vacation home.Located just minutes from Table Rock Lake, marinas, public boat launches, fishing, boating, shopping, restaurants, and everyday conveniences, this property is equally suited as a full-time residence, retirement home, weekend getaway, or investment opportunity. With easy access to Branson, Silver Dollar City, golf courses, hiking, and all the recreation the Ozarks have to offer, this home delivers exceptional value in one of Southwest Missouri's most desirable lake communities.
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

-$361

Cap rate

5.0%

Cash-on-cash

-6.8%

DSCR

0.79

Est. annual revenue$21,086
Property tax($1,024)
Insurance($1,276)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($5,041)
Net operating income$16,046
Down payment$63,800
Loan amount$255,200
Monthly payment (P&I)$1,697.85
Annual debt service($20,374)
Annual cash flow-$4,329

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