ACTIVEsingle familyvia mls

464 Table Rock Heights

Hollister, MO, 65672

3 bd2 ba2,266 sqftBuilt 1966

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60328376

List price

$410,000

$181/sqft

Listing description

Lakeview looker! Located inside the popular Table Rock Heights community, this immaculate 3-bedroom, 2-bath home reflects years of thoughtful updates and pride of ownership. Step inside to warm wood flooring, modern finishes, and an inviting open layout designed for everyday living and easy entertaining. The kitchen serves as the heart of the home, featuring granite countertops, abundant cabinetry, and a sleek cooktop built into the oversized island, keeping the chef connected to every conversation. A striking fireplace anchors the living space, while the finished primary suite offers a spa-inspired bath and a stunning knotty pine ceiling that adds warmth and character. Need room to spread out? The expansive unfinished basement is ready for storage, hobbies, workshop, or future living space. Outside, the oversized covered deck becomes your front-row seat to wide-open lake views, overlooking a spacious backyard complete with two storage sheds. Table Rock Heights is loved for its quiet setting, mature trees, panoramic Ozark scenery, quick access to Table Rock Lake, and convenient proximity to town. With updates inside and lake views outside, this lakeview looker is easy on the eyes from every angle! Schedule your private showing today.

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

-$903

Cap rate

3.7%

Cash-on-cash

-13.2%

DSCR

0.59

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($1,353)

Insurance($1,640)

Utilities($0)

HOA($0)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($5,734)

Net operating income$15,352

Down payment$82,000

Loan amount$328,000

Monthly payment (P&I)$2,182.19

Annual debt service($26,186)

Annual cash flow-$10,834

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.