← New analysisCompare properties →
ACTIVEcondovia mls

228 Seven Cove Lane, Unit 1-205

Kimberling City, MO, 65686

2 bd2 ba1,640 sqftBuilt 2008

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60332657

List price

$415,000

$253/sqft

Listing description
Lakefront latitude! This 2-bedroom, 2-bath condo in the gated Pointe Seven community offers easy walk-in access, Table Rock Lake views, and a layout that makes every square foot count. Inside, luxury plank flooring runs through the main living areas, while crown molding, arched openings, and a stone fireplace add warmth and character. The open kitchen features granite countertops, modern appliances, and a breakfast bar connecting to the dining and living spaces. The window-lined sunroom adds valuable flex space for a third bedroom, home office, game table, or a front-row seat to the lake. Step outside to the deck and take in the remarkable views. The primary suite and bath offer a spacious retreat, plus a jetted tub and walk-in shower. A 10x30 boat slip is also available for $65k, putting even more of Table Rock Lake within reach. Pointe Seven offers a clubhouse, fitness center, pavilion, heated pool, hot tub, lake access, community docks, and more. The right latitude changes your attitude! Schedule your private showing today.
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

-$1,819

Cap rate

1.1%

Cash-on-cash

-26.3%

DSCR

0.18

Est. annual revenue$16,152
Property tax($2,918)
Insurance($1,660)
Utilities($0)
HOA($4,800)
Management($1,292)
Maintenance reserve($808)
Total operating expenses($11,478)
Net operating income$4,674
Down payment$83,000
Loan amount$332,000
Monthly payment (P&I)$2,208.80
Annual debt service($26,506)
Annual cash flow-$21,832

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