ACTIVEcondovia mls

228 Seven Cove Lane, Unit 1-202

Kimberling City, MO, 65686

2 bd2 ba1,640 sqftBuilt 2008

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60304769

List price

$425,000

$259/sqft

Listing description

Boater's bliss! Welcome to Pointe Seven condos in Kimberling City, where Table Rock Lake views take center stage. This rare, walk-in condo is designed for comfort, whether as a vacation getaway or full-time home. The open floor plan highlights a gourmet kitchen, fireplace, and covered deck made for both entertaining and unwinding. A versatile bonus room works perfectly as an office, reading nook, or extra bedroom. Got a boat? A premier 10x30 slip with lift and locker is available within walking distance for $75k. Pointe Seven offers resort-style living with a clubhouse, fitness center, pavilion, heated pool, hot tub, easy lake access, community docks, and more. Life is better at the lake, and this place proves it! Tour in person or explore the 3D virtual tour 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

-$1,876

Cap rate

1.1%

Cash-on-cash

-26.5%

DSCR

0.17

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$16,152

Property tax($2,918)

Insurance($1,700)

Utilities($0)

HOA($4,800)

Management($1,292)

Maintenance reserve($808)

Total operating expenses($11,518)

Net operating income$4,634

Down payment$85,000

Loan amount$340,000

Monthly payment (P&I)$2,262.03

Annual debt service($27,144)

Annual cash flow-$22,511

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.