← New analysisCompare properties →
ACTIVEsingle familyvia mls

61 Northwoods Drive

Kimberling City, MO, 65686

3 bd2 ba2,183 sqftBuilt 1992

Listing courtesy of RE/MAX Associated Brokers Inc. · (417) 334-1374 · MLS# SOM60332989

List price

$299,900

$137/sqft

Listing description
Comfort, convenience, and charm come together in this inviting single-level 3BR/2BA home located in Kimberling Hills! The open-concept floor plan seamlessly connects the living room, dining area, and kitchen, creating a welcoming space for everyday living and entertaining. A cozy fireplace adds warmth and character for chilly winter evenings.Two delightful sunrooms provide additional living space--one conveniently located off the main living area and another adjoining the primary bedroom, offering a peaceful spot to relax and enjoy the wooded surroundings. The well-appointed kitchen features an island plus a convenient laundry/pantry combination for added functionality. Well maintained this home is move-in ready.Step outside onto the large back deck and take in the tranquil wooded setting--your own private retreat! A hobby room located off the lower-level patio provides a dedicated space for projects, crafts, storage, or hobbies. Simply close the door and come back to it when you're ready.Ideally located near Table Rock Lake, Silver Dollar City, Branson attractions, shopping, dining, and other amenities, this home offers the perfect combination of peaceful surroundings and convenient access to everything the area has to offer.
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

-$247

Cap rate

5.4%

Cash-on-cash

-5.0%

DSCR

0.85

Est. annual revenue$21,086
Property tax($958)
Insurance($1,200)
Utilities($0)
HOA($0)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($4,899)
Net operating income$16,187
Down payment$59,980
Loan amount$239,920
Monthly payment (P&I)$1,596.19
Annual debt service($19,154)
Annual cash flow-$2,967

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