← 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# SOM60330283

List price

$329,000

$144/sqft

Listing description
Summer is calling at this peaceful Table Rock Lake-area retreat, quietly tucked near the end of a charming neighborhood just minutes from Kimberling City, lake access & Reeds Spring Schools. Thoughtfully designed for everyday living, the property offers raised garden beds, a greenhouse, tool shed & fenced backyard perfect for gardening, pets & play, while the inviting covered front porch delivers timeless curb appeal. Inside, vaulted ceilings, abundant natural light, wood-look LVT flooring & a soft neutral palette create an open, airy feel throughout the living, dining & kitchen spaces. The bright kitchen features white cabinetry, stainless appliances, bar seating & a formal dining area ready for dinners, holiday celebrations or entertaining friends. Stretching across the back of the home, the full-length covered deck overlooks peaceful wooded views, making the perfect place for morning coffee, grilling or relaxing after a day on the lake. The main level also offers a 2-car garage, laundry room & two private suite options ideal for a primary retreat, guests or multigenerational living. The spacious primary suite includes private deck access, dual closets & a spa-inspired bath with dual vanities, walk-in shower & corner soaking tub, while the split-bedroom layout provides a second suite with nearby private bath access. The walkout lower level expands your living space with a large living room, covered patio, two oversized bedrooms or bunkrooms, a full bath & abundant storage for lake toys, hobbies & seasonal gear. Conveniently located a few minutes from an optional third-party boat slip (add'l $), 15 minutes to Reeds Spring Schools, Walmart & Wolf Pack Park, and about 30 minutes to Branson. Farmers markets, boutiques, local dining, boating, fishing & endless Ozark adventures are all within easy reach. Welcome home to flexible living, fresh air & the lake lifestyle you've been waiting for 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

-$301

Cap rate

5.3%

Cash-on-cash

-5.5%

DSCR

0.83

Est. annual revenue$26,010
Property tax($3,290)
Insurance($1,316)
Utilities($0)
HOA($625)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($8,612)
Net operating income$17,398
Down payment$65,800
Loan amount$263,200
Monthly payment (P&I)$1,751.08
Annual debt service($21,013)
Annual cash flow-$3,615

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