← New analysisCompare properties →
ACTIVEsingle familyvia mls

58 Northwoods Drive

Kimberling City, MO, 65686

3 bd3 ba3,030 sqftBuilt 1974

Listing courtesy of Keller Williams Local · (417) 883-4900 · MLS# SOM60330568

List price

$349,900

$115/sqft

Listing description
Peaceful surroundings, room to spread out, and wildlife right outside your door-this home has it all! Nestled in a quiet neighborhood, this 3-bedroom, 2.5-bath home offers a spacious floor plan designed for comfortable everyday living.The kitchen is the heart of the home, featuring abundant cabinetry, granite countertops, stainless steel appliances, a convenient breakfast bar, and a kitchen/dining combo that's perfect for gathering with family and friends. Just beyond, the inviting living room is centered around a cozy wood-burning fireplace, creating a warm and welcoming atmosphere.One of the home's most impressive features is the beautifully remodeled and expanded sunroom. Doubling its original size, this incredible space is surrounded by windows that flood the room with natural light while showcasing peaceful views. Whether you're enjoying your morning coffee, reading a book, entertaining guests, or simply taking in the sights of deer and other local wildlife, this stunning addition is sure to become your favorite room in the house.Adding even more value is the newly renovated John Deere room, offering a versatile space ideal for storage, lawn equipment, hobbies, or a workshop.The generously sized primary suite offers a private retreat complete with a en-suite bathroom, walk-in closet, and a walk-in shower. The walk-out basement provides additional living space with a spacious family room, full bathroom, bedroom, bonus room, and hobby room giving everyone room to spread out.Step outside to the deck and experience the tranquility of the backyard, where mature trees and frequent wildlife create a peaceful setting to relax and unwind. With exceptional indoor and outdoor living spaces, this home offers the perfect balance of comfort, nature, and functionality.For added peace of mind, radon mitigation was completed in 2019.
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

-$742

Cap rate

3.8%

Cash-on-cash

-12.7%

DSCR

0.60

Est. annual revenue$21,086
Property tax($3,499)
Insurance($1,400)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($7,640)
Net operating income$13,447
Down payment$69,980
Loan amount$279,920
Monthly payment (P&I)$1,862.31
Annual debt service($22,348)
Annual cash flow-$8,901

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