ACTIVEtownhousevia mls

201 Point Seven Road, Unit 8

Kimberling City, MO, 65686

3 bd3 ba3,024 sqftBuilt 1998

Listing courtesy of Gerken & Associates, Inc. · (417) 334-1892 · MLS# SOM60326178

List price

$650,000

$215/sqft

Listing description

Welcome to luxury lake living on Table Rock Lake! This beautifully updated lakeview townhome offers more than 3,000 square feet of thoughtfully designed living space with breathtaking views of Table Rock Lake and the community pool from two covered decks. The heart of the home is the custom kitchen featuring a large center island, expansive marble countertops, adjustable pull-out cabinetry, industrial vent hood, and a GE Profile Advantium oven/microwave--perfect for entertaining family and friends. Throughout the home, you'll find quality upgrades including crown molding, wood and luxury vinyl plank flooring, custom tiled showers, a relaxing air tub in the primary bathroom, and a reverse osmosis system providing clean drinking water. With three spacious bedrooms, two living areas, and multiple gathering spaces, there's plenty of room for family, guests, or extended stays. Need additional storage or workshop space? The partially finished crawl space features a concrete floor and is heated and cooled, providing valuable bonus space rarely found in lake properties. Enjoy a low-maintenance lifestyle as the Condo Owners Association handles lawn care, landscaping, and exterior maintenance, allowing you more time to enjoy everything Table Rock Lake has to offer. For buyers seeking the complete lake package, the seller is also offering a 12' x 30' boat slip with lift, storage locker, and a 27-foot Sea Ray cabin cruiser for an additional $85,000. The dock is located just minutes from the home, making lake access quick and convenient. Be sure to view the virtual tour and schedule your private showing today to experience this exceptional Table Rock Lake retreat.

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

-$3,131

Cap rate

0.6%

Cash-on-cash

-28.9%

DSCR

0.10

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($6,500)

Insurance($2,600)

Utilities($0)

HOA($5,300)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($17,141)

Net operating income$3,945

Down payment$130,000

Loan amount$520,000

Monthly payment (P&I)$3,459.57

Annual debt service($41,515)

Annual cash flow-$37,570

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.