← New analysisCompare properties →
ACTIVEsingle familyvia mls

144 Santana Circle

Reeds Spring, MO, 65737

4 bd4 ba1,982 sqftBuilt 1986

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60324139

List price

$470,000

7% price cut$505,000

$237/sqft

Listing description
Optional seller financing available! Terms and conditions apply. Ask for details on this incredible opportunity to own your own Table Rock Lake retreat. Walk-to-the-water waterfront home ideally located near Kimberling City and only 30 minutes from Branson's entertainment, dining, shopping, and attractions. Tucked inside the highly sought-after Cedar Ridge Subdivision near Aunts Creek Recreation Area, this beautifully HGTV-refreshed home offers the perfect blend of peaceful lake living, boating convenience, and year-round comfort. Spend your mornings kayaking quiet coves, casting a line from the shoreline, or launching your boat from the nearby ramp before enjoying a full day on the water. Evenings are made for glowing sunsets, cool lake breezes, relaxing around the firepit, and listening to nature from your own backyard. Situated on over 1/2 acre+/- with room to build a shop (subject to approval), this property also features walk-in entry with no stairs, a circle drive, and expansive wrap-around upper and lower decks ideal for entertaining, wildlife watching, or simply taking in the lake views. Inside, you'll find two spacious living areas, a grand foyer, skylights, cozy window seating, fresh paint throughout, all-new wide plank LVP flooring, light hickory cabinetry, pantry storage, a coffee/cocktail nook, gleaming new quartz countertops, and all-new Samsung stainless steel appliances. Offering 4 bedrooms, 3.5 baths, main-level laundry, and a spacious owner's suite with a private ensuite and walk-in closet. The lower-level third bedroom also includes its own ensuite, creating an ideal guest suite or multi-generational living space. Optional third-party 10x20 and 10x24 boat slips are available for purchase. Conveniently located just 6 miles from Kimberling City shopping, local restaurants, the seasonal farmers market, POK Marina, pickleball, floating restaurants, and more.
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

-$1,203

Cap rate

3.3%

Cash-on-cash

-15.3%

DSCR

0.52

Est. annual revenue$26,010
Property tax($4,700)
Insurance($1,880)
Utilities($0)
HOA($464)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($10,425)
Net operating income$15,585
Down payment$94,000
Loan amount$376,000
Monthly payment (P&I)$2,501.54
Annual debt service($30,018)
Annual cash flow-$14,434

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