ACTIVEsingle familyvia mls

55 Kearney Lane

Reeds Spring, MO, 65737

3 bd3 ba1,484 sqftBuilt 1970

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60320810

List price

$274,900

$185/sqft

Listing description

Welcome to your springtime retreat at #tablerocklake, where fresh blooms, gentle breezes, and sparkling water views set the tone for relaxed lake living. Nestled on 3.5 acres, this property offers the perfect blend of convenience and peaceful seclusion...just minutes from shopping, dining, and medical services, yet it feels like your own private countryside escape.Have your own episode of Fixer to Fabulous on this delightful home...seller has simply run out of steam, creating the perfect opportunity for you to step in and customize the finishing touches exactly how you want.The home features low-maintenance siding and a durable metal roof, offering a solid exterior foundation for easy living year-round. Inside, you'll find a spacious 2-bedroom, 2-bath layout with warm wood accents that create a cozy, inviting atmosphere. Large windows frame sweeping mountain views with peeks of the lake, bringing the beauty of the outdoors in.A 2-car garage provides ample storage, while the attached studio living quarters with a half bath offer flexible space for guests, hobbies, or your own private 'timeout terrace.'Springtime at Table Rock Lake is something special...dogwoods in bloom, mornings on the porch with coffee, and afternoons spent enjoying the water. Located just a short drive from Port of Kimberling Marina, you'll have easy access to boating, fishing, and all the lake life has to offer.For boating enthusiasts, a 3rd party 10x24 or 10x28 boat slip is available nearby for an additional fee (while supplies last just down OO hwy @ OO-9 & OO-10), or the incredible Ance Creek Recreation area with campground & massive boat launch, making it even easier to get out and enjoy the water.Whether you're looking for a full-time residence, weekend getaway, or investment opportunity, this property captures the charm and potential of lake living in every season.Home is ready for your vision and will need flooring and HVAC, making it an ideal project for the s

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

-$101

Cap rate (all-in)

5.0%

Cash-on-cash

-1.1%

DSCR

0.93

Purchase price

Down payment %

Interest rate %

Renovation budget (est.)

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($894)

Insurance($1,100)

Utilities($0)

HOA($0)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($4,735)

Net operating income$16,352

Down payment$54,980

Renovation budget$51,940

Total cash invested$106,920

All-in cost$326,840

Loan amount$219,920

Monthly payment (P&I)$1,463.13

Annual debt service($17,558)

Annual cash flow-$1,206

This listing reads as a fixer, so we seeded a rough renovation budget to keep the cap rate honest — the low list price isn't a bargain if it needs work. It's only an estimate; replace it with a contractor bid to see your real return.

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.