← 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

Call Text

List price

$367,900

5% price cut$385,500

$149/sqft

Listing description
What can you get in Kimberling City for under $400K? Pretty much everything! Welcome to 35 Trail Ridge Dr. in Kimberling Hills, where Table Rock Lake views, space, location, and Ozark charm come together in one incredible package. This 4-bedroom, 3-bath home offers 2,464 sq. ft., a 2-car garage, screened deck, finished walkout basement, and newer roof (2024). Perfectly perched above the rolling Ozark hills, this water-view retreat serves up peaceful lake and distant mountain views, twinkling city lights, and some of the best fireworks views in Kimberling City! Enjoy crisp fall mornings and cool lake breezes from the oversized screened wraparound deck, then cozy up beside the pellet stove as the seasons change. Outside feels like your own private park with mature shade and mimosa trees, wildflowers, thoughtful landscaping, a picturesque pergola swing, and custom smart LED outdoor lighting. Inside, the slightly sunken living room delivers cozy lodge vibes with vaulted beamed ceilings, hardwood flooring, abundant natural light, pellet stove, and direct deck access. The spacious kitchen features 2 pantries, bar seating, generous prep and storage space, plus formal dining. The main level includes laundry, guest bath, garage access, and a spacious owner's suite with private deck access and 3/4 ensuite bath. The finished walkout lower level offers 3 additional bedrooms, second family/bunk space, second laundry, office/study nook, and room to spread out. Several newer Andersen windows and doors add even more value. Just minutes to Port of Kimberling Marina, local dining, shopping, spas, boat-up restaurants, and nearby 3rd-party boat slips, approx. 15 minutes to Walmart, Reeds Spring Schools and Wolf Pack Park, and 30 minutes to Branson. Sweater weather, Table Rock Lake views, unforgettable fireworks, and your next chapter are waiting!
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

-$502

Cap rate

4.8%

Cash-on-cash

-8.2%

DSCR

0.74

Est. annual revenue$26,010
Property tax($3,679)
Insurance($1,472)
Utilities($0)
HOA($0)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($8,532)
Net operating income$17,478
Down payment$73,580
Loan amount$294,320
Monthly payment (P&I)$1,958.12
Annual debt service($23,497)
Annual cash flow-$6,019

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