ACTIVEsingle familyvia mls

112 Moondance

Blue Eye, MO, 65611

4 bd4 ba4,389 sqftBuilt 2006

Listing courtesy of Foggy River Realty LLC · (417) 334-5433 · MLS# SOM60321598

List price

$699,000

11% price cut$785,000

$159/sqft

Listing description

Experience endless Table Rock Lake views from this spacious, custom-designed hilltop home, where beautiful scenery and lake living come together. This 4-bedroom retreat offers plenty of room for a full-time residence or the perfect lake getaway. Inside, you'll find two generous living areas, a sunroom or private office showcasing panoramic lake views, beautiful cherry cabinetry, two fireplaces, abundant storage, and a large second-floor bunk room ideal for family and guests.Step outside and enjoy the elevated setting, breathtaking lake views, and easy access to everything Table Rock Lake has to offer. For the boating enthusiast, a boat slip and Sea-Doo slip are available for an additional $90,000 and are not included in the listed purchase price. Even better, the U.S. Army Corps of Engineers has approved the boat slip to be extended to 10' x 30', along with a swim platform, adding even more space to enjoy days on the water. From relaxing sunsets to boating, swimming, and entertaining, this property offers the Table Rock Lake lifestyle you've been looking for.

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

-$2,678

Cap rate

1.8%

Cash-on-cash

-23.0%

DSCR

0.28

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$23,272

Property tax($3,689)

Insurance($2,796)

Utilities($0)

HOA($1,250)

Management($1,862)

Maintenance reserve($1,164)

Total operating expenses($10,760)

Net operating income$12,512

Down payment$139,800

Loan amount$559,200

Monthly payment (P&I)$3,720.37

Annual debt service($44,644)

Annual cash flow-$32,132

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.