ACTIVEsingle familyvia mls

62 N Northfork Lane

Shell Knob, MO, 65747

4 bd3 ba3,140 sqftBuilt 2021

Listing courtesy of Rusty Prince Real Estate · (417) 437-8878 · MLS# SOM60323772

List price

$785,000

5% price cut$825,000

$250/sqft

Listing description

Wonderful open floor plan lakeview home with main channel views . 3,700+ sq. ft, 4 bedrooms, 3 baths, and a 28-foot boat slip available for additional purchase walking distance away. Features include a stone arched entry, oversized 3-car garage with EV charging, custom guest suites. The main level offers an open great room with high ceilings, gas fireplace, dining area, and kitchen with 10-foot island, built-in banquette, Bosch appliances, quartz/granite countertops, and butler's pantry with additional dishwasher and refrigerator. Covered and open porches/decks provide exceptional lake views and outdoor living space.The primary suite includes a walk-in shower, built-in stack washer/dryer area, and walk-in closet with custom shelving. Two guest bedrooms and a full bath complete the main level.Quality features include 2x6 exterior/interior walls, Centurion stone, Diamond Kote siding, Andersen black composite windows, wide-plank hardwood floors, 10-foot ceilings, fenced backyard, circular drive, and quality landscaping.

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

-$3,214

Cap rate

1.5%

Cash-on-cash

-24.6%

DSCR

0.23

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$23,272

Property tax($4,533)

Insurance($3,140)

Utilities($0)

HOA($1,000)

Management($1,862)

Maintenance reserve($1,164)

Total operating expenses($11,699)

Net operating income$11,574

Down payment$157,000

Loan amount$628,000

Monthly payment (P&I)$4,178.10

Annual debt service($50,137)

Annual cash flow-$38,564

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.