← New analysisCompare properties →
ACTIVEsingle familyvia mls

213 Terrace Park Road

Kimberling City, MO, 65686

5 bd4 ba3,829 sqftBuilt 1997

Listing courtesy of Step Above Realty LLC · (417) 699-1157 · MLS# SOM60326676

List price

$724,900

$189/sqft

Listing description
Experience ultimate lakefront seclusion in this magnificent, custom estate on a pristine 1.2-acre lot inside the Gated Enclave of Oakleigh Woods. As one of only four premier residences behind the private gates, this 5-bedroom, 3.5-bathroom masterpiece frames sweeping water views across 3 beautifully designed levels- including a huge deck on the main floor, a private deck of the Primary and huge Patio off the walk-out basement. The main level features a new Mastercraft front door with a custom Lakeview retractable screen split-view glass door. Durable Mohawk vinyl plank flooring (2023) flows seamlessly through the main living areas, opening effortlessly to a freshly painted sprawling back deck and welcoming front porch. Perfect for entertaining, you can walk out onto the patio to enjoy quiet mornings or gather around the custom outdoor stone fire pit to watch the sunset over Table Rock Lake. Designed with incredible flexibility, the massive walk out basement has a huge bonus room that currently serves as a premier game and lounge area, boasting a large storage room with windows that can easily transition into a private office or hobby room. Steps away, you will find a dedicated home gym area equipped with its own large storage closet and an attached half bath. No detail has been spared in the mechanical upkeep, ensuring total peace of mind with a brand-new roof and gutters (2022), complete professional air duct cleaning (2022), dual-zone high-efficiency HVAC and heat pumps (replaced 2022 & 2023), and a brand-new hot water heater (2025). The ultimate lake package completes this lifestyle with a rare, private 10x28-foot boat slip and 1 PWC lift available separately for $80,000.-within walking distance or a quick golf cart ride away. Only 8 miles from Silver Dollar City, and a short drive to premier Branson attractions.
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

-$2,115

Cap rate

2.9%

Cash-on-cash

-17.5%

DSCR

0.45

Est. annual revenue$30,945
Property tax($2,798)
Insurance($2,900)
Utilities($0)
HOA($300)
Management($2,476)
Maintenance reserve($1,547)
Total operating expenses($10,020)
Net operating income$20,925
Down payment$144,980
Loan amount$579,920
Monthly payment (P&I)$3,858.22
Annual debt service($46,299)
Annual cash flow-$25,374

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