← New analysisCompare properties →
ACTIVEsingle familyvia mls

187 Johnson Way Lane

Kimberling City, MO, 65686

4 bd3 ba2,288 sqftBuilt 1994

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60303971

List price

$339,000

$148/sqft

Listing description
Summer days feel a little sweeter at this peaceful lake-close retreat, tucked near the end of an intimate neighborhood just min from Kimberling City, Table Rock Lake access & Reeds Spring Schools. Raised garden beds, a greenhouse, tool shed & fenced backyard create the perfect setup for gardeners, kiddos & four-legged family members, while the covered front porch adds timeless curb appeal. Inside, the open-concept living, kitchen & dining areas are filled w/natural light beneath vaulted ceilings, complemented by a light, airy palette & classic wood-look LVT flooring. The home-chef kitchen offers white cabinetry, stainless appliances, bar seating & formal dining, ideal for everyday meals, summer gatherings or holiday hosting. Step outside to the full-length covered back deck overlooking peaceful wooded views, ready for morning coffee, grilling & long evenings outdoors. Everything you need is on the main level, including the 2-car garage, laundry & two flexible suite options for an owner's retreat, guests or in-law living. The primary suite features deck access, dual closets & a spa-like bath w/dual sinks, walk-in shower & corner soaking tub. A split floor plan provides a second suite option w/private bath access. Downstairs, the spacious second living area walks out to a covered patio & fenced yard, joined by two oversized bedrooms or bunkrooms, a full bath & generous utility/storage space for lake gear, hobbies & seasonal extras. The location makes everyday life easy: ~15 min to Reeds Spring Schools, Walmart & Wolf Pack Park for pickleball, hiking, biking, playground fun & more; ~30 min to Branson; and just ~8 min to an optional third-party 10x28 boat slip (add$). From farmers markets, boutiques & local eateries to boating, fishing & summer lake days, everything you love about the Ozarks is close at hand. Fresh air, flexible space & family-friendly lake life await at 187 Johnson Way Ln.
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

-$366

Cap rate

5.1%

Cash-on-cash

-6.5%

DSCR

0.80

Est. annual revenue$26,010
Property tax($3,390)
Insurance($1,356)
Utilities($0)
HOA($625)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($8,752)
Net operating income$17,258
Down payment$67,800
Loan amount$271,200
Monthly payment (P&I)$1,804.30
Annual debt service($21,652)
Annual cash flow-$4,394

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