← New analysisCompare properties →
ACTIVEsingle familyvia mls

164 Overland Court

Cape Fair, MO, 65624

3 bd2 ba2,994 sqftBuilt 1995

Listing courtesy of Assist 2 Sell · (417) 889-7000 · MLS# SOM60333118

List price

$660,000

1% price cut$670,000

$220/sqft

Listing description
Calling all homesteaders, lake lovers, horse lovers and outdoor enthuiasts! This is the kind of place where Table Rock Lake life comes naturally. Start your mornings taking in expansive lake and bluff views from the main living area, spend the afternoon boating or fishing, then relax on the covered porch or back patio after caring for your critters and tending garden, as the day winds down. The property has an exceptionally gentle slope toward the lake, and the subdivision offers a public boat launch along with a common area featuring a playground and picnic area. The outdoor living space here does not dissapoint and makes the most out of its unique lake front location. There is plenty here for those who want more than just a lake house. The pasture includes horse fencing with partial steel pipe and a livestock shelter, plus a chicken coop. A dedicated fish cleaning house makes it easy to clean the day's catch, and the sellers will even leave the portable fishing dock they store when not in use. Multiple outdoor spigots are conveniently placed for gardening, fish cleaning, and caring for livestock. Raised garden beds mean you can grow your own produce and have a pretty complete homestead!The home has been thoughfully renovated and is truly better than new. It is exceptionally clean, beautifully maintained, and designed to make the most of the views. The walkout basement opens to even more outdoor living space, with a expansive back covered and uncovered patio. All your big ticket items like HVAC, windows and roof are worry free! Storage and workspace are abundant with a four car detached garage, a separate storage building, and a brand new insulated 30 by 30 shop built to match the house. Whether your ideal Table Rock Lake day includes horses, gardening, fishing, boating, or simply relaxing with the view, this property gives you the space to enjoy it all.
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

-$2,948

Cap rate

1.0%

Cash-on-cash

-26.8%

DSCR

0.16

Est. annual revenue$18,867
Property tax($6,600)
Insurance($2,640)
Utilities($0)
HOA($400)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($12,093)
Net operating income$6,775
Down payment$132,000
Loan amount$528,000
Monthly payment (P&I)$3,512.80
Annual debt service($42,154)
Annual cash flow-$35,379

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