← New analysisCompare properties →
ACTIVEsingle familyvia mls

581 Flat Creek Road

Cape Fair, MO, 65624

3 bd3 ba2,447 sqftBuilt 2006

Listing courtesy of Valiant Group Real Estate · (417) 893-9983 · MLS# SOM60332721

List price

$475,000

$194/sqft

Listing description
Welcome to 581 Flat Creek Road in Cape Fair where privacy, acreage, and Table Rock Lake living come together! Nestled on 4.3 acres, this unique 3-bedroom, 2.5-bath berm home offers approximately 2,447 square feet of living space, a 3-car garage, and a peaceful setting surrounded by beautiful Ozarks scenery.Inside, you'll find a spacious, light-filled layout designed for comfortable everyday living and entertaining. Outside, the acreage provides plenty of room to enjoy the quiet country setting while still keeping you just minutes from Table Rock Lake.And here's the feature that truly sets this property apart: access to a leased boat slip at Cape Fair Marina! The current slip lease is valid through May 2027, and the buyer will have the opportunity to bypass the marina's current multi-year wait list in connection with the purchase of the home, subject to marina lease terms and approval. The marina is approximately a 10-minute drive from the property, making it easy to spend your days on the water without giving up the space and privacy of acreage.Whether you're searching for a full-time residence, lake-area retreat, or simply want room to spread out while keeping your boat close to Table Rock Lake, 581 Flat Creek Road offers a combination that can be hard to find in Cape Fair.The property also includes two fuel-injected generators capable of providing backup power to the home, along with a riding lawn mower, propane grill and smoker, and hot tub/spa. These items will remain with the property at no additional value.
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

-$1,714

Cap rate

2.1%

Cash-on-cash

-21.7%

DSCR

0.32

Est. annual revenue$18,867
Property tax($4,750)
Insurance($1,900)
Utilities($0)
HOA($0)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($9,103)
Net operating income$9,765
Down payment$95,000
Loan amount$380,000
Monthly payment (P&I)$2,528.15
Annual debt service($30,338)
Annual cash flow-$20,573

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