← New analysisCompare properties →
ACTIVEsingle familyvia mls

64 Ridgemont Circle

Branson West, MO, 65737

4 bd3 ba3,088 sqftBuilt 2019

Listing courtesy of White Magnolia Real Estate LLC · (417) 544-0411 · MLS# SOM60314611

List price

$735,000

$238/sqft

Listing description
Million-Dollar Table Rock Lake Views! Located in the desirable Ozark Mountain Village subdivision of Branson West, this stunning 2019-built lakefront home offers 0.82 acres of scenic beauty and luxurious living. Boasting 4 bedrooms, 3 full baths, and 2,962 sq. ft., this home features a fully finished walk-out basement with a wet bar and a dedicated theater room--perfect for entertaining! Enjoy the warmth of the stone fireplace, the elegance of a formal dining room, and a chef-inspired kitchen with granite counters. The walk-in shower adds a spa-like touch, while the covered deck showcases breathtaking Table Rock Lake views you'll love year-round.Experience the best of Table Rock Lake living--lakefront access, modern design, and an unbeatable location just minutes from all that Branson has to offer!
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

-$2,597

Cap rate

2.1%

Cash-on-cash

-21.2%

DSCR

0.34

Est. annual revenue$26,010
Property tax($3,258)
Insurance($2,940)
Utilities($0)
HOA($650)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($10,230)
Net operating income$15,781
Down payment$147,000
Loan amount$588,000
Monthly payment (P&I)$3,911.98
Annual debt service($46,944)
Annual cash flow-$31,163

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