← New analysisCompare properties →
ACTIVEsingle familyvia mls

35 Trail Ridge Drive

Kimberling City, MO, 65686

4 bd3 ba2,464 sqftBuilt 1980

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60323155

List price

$375,000

3% price cut$385,500

$152/sqft

Listing description
Perfectly positioned in the heart of Kimberling Hills, this water view retreat offers the ultimate blend of lake life, convenience, & laid-back Ozark charm. Just minutes to local spas, boutiques, eateries, Port of Kimberling Marina, boat-up restaurants, nearby 3rd party boat slips, & only approx. 15 min to Walmart, Reeds Spring Schools, Wolf Pack Park, & 30 min to Branson. Beautifully perched above the rolling Ozark hills, this property captures peaceful water views, distant mountain views, twinkling city lights at night, & even seasonal fireworks! Bonus! Newer roof (2024)! Outside feels like your own private park w/ mature shade & mimosa trees, wildflowers, fenced backyard for kiddos or fur babies, & picturesque pergola swing by front drive perfectly positioned for sunrise & sunset skies over the lake and greeting a neighbor or two on a stroll. Seller favorite? The custom installed smart LED outdoor lighting, oversized screened wraparound deck where cool lake breezes & nature steal the show year-round. Inside, discover an entertainer's paradise anchored by a slightly sunken formal living room w/ cozy pellet stove, soaring vaulted/beamed ceilings, loads of natural light & direct access to the screened deck creating that iconic Table Rock lodge feel. Kitchen offers abundant prep/storage space w/ 2 pantries, bar seating, & formal dining because everyone always ends up in the kitchen.Main level also includes attached 2-car garage, laundry, guest bath, & spacious owner's suite featuring private deck access & convenient 3/4 ensuite bath. Downstairs offers room to spread out w/ 3 additional bedrooms, 2nd family/bunk space, 2nd laundry, cozy office/study nook, & room to grow. Additional features include hardwood flooring in main living, several newer Andersen windows/doors, thoughtful landscaping, & low-maintenance lake living just in time for summer. A fresh lake view chapter begins @ 35 Trail Ridge Dr in the heart of the Ozarks!
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

-$548

Cap rate

4.6%

Cash-on-cash

-8.8%

DSCR

0.73

Est. annual revenue$26,010
Property tax($3,750)
Insurance($1,500)
Utilities($0)
HOA($0)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($8,631)
Net operating income$17,379
Down payment$75,000
Loan amount$300,000
Monthly payment (P&I)$1,995.91
Annual debt service($23,951)
Annual cash flow-$6,572

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