← New analysisCompare properties →
ACTIVEsingle familyvia mls

811 Hillcrest Drive

Ridgedale, MO, 65739

5 bd5 ba3,676 sqftBuilt 2010

Listing courtesy of Foggy River Realty LLC · (417) 334-5433 · MLS# SOM60336764

Call Text

List price

$1,390,000

$378/sqft

Listing description
Experience timeless elegance on Table Rock Lake in this custom English-style lakefront estate, architecturally inspired by the historic Worman House. Situated on three lots, this exceptional property blends classic craftsmanship, natural surroundings, and panoramic Table Rock Lake views. Walk to the water from behind the home. Walls of windows fill the home with light, highlighting soaring 24-foot ceilings, whitewashed beams, hand-scraped hardwood floors, and a striking rock fireplace.Featuring five bedrooms and three-and-a-half baths, the home offers inviting spaces for everyday living and entertaining. The chef's kitchen showcases granite countertops, a distinctive tile backsplash from Rome, and maple cabinetry with pullouts and soft-close drawers. The spacious primary suite includes separate toilet rooms and dual closets, while a sunny, window-lined office and loft sitting area offer beautiful lake views.The walkout lower level opens to a flagstone patio with an outdoor fireplace, Composite decking provides additional space to relax, entertain, and take in the views. Natural landscaping complements the lake view setting and attracts abundant wildlife. A 10' x 24' boat slip is available for an additional $96,000. Located less than a mile from home .Additional highlights include 50-year-grade architectural shingles, an English-style pea gravel drive, and a two-car garage with workshop space, sink, and epoxy-treated flooring. Most furnishings convey, with some exceptions. Located approximately one mile from Big Cedar Lodge and a community boat ramp, with convenient access to Highway 65, this distinctive estate offers an exceptional opportunity to enjoy Table Rock Lake living.
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

-$6,692

Cap rate

0.6%

Cash-on-cash

-28.9%

DSCR

0.10

Est. annual revenue$32,568
Property tax($13,900)
Insurance($5,560)
Utilities($0)
HOA($400)
Management($2,605)
Maintenance reserve($1,628)
Total operating expenses($24,094)
Net operating income$8,474
Down payment$278,000
Loan amount$1,112,000
Monthly payment (P&I)$7,398.16
Annual debt service($88,778)
Annual cash flow-$80,304

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.

Call

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