ACTIVEsingle familyvia mls

10 Summit Drive

Kimberling City, MO, 65686

3 bd3 ba2,876 sqftBuilt 1994

Listing courtesy of BFRealty · (417) 294-1162 · MLS# SOM60335954

List price

$410,000

$143/sqft

Listing description

Spacious! Ranch house with a full walk out basement. Updated and very clean! A three bedroom (could be four bedroom) and three full bathrooms (large showers). HOME IS MOVE-IN READY. Vaulted ceilings in living room, Corian kitchen counters, covered back decks and front porch, nice flooring, great laundry room (on main level), spacious lower level family room, lower level workshop, nice lower level storage, and Ring doorbell system. New furnace in 2021, new garage opener in 2021, new master bath in 2022, and a new garbage disposal in 2023. Large garage (half is 11.8x30.8) large enough for a big boat. Back of lot borders forest land providing seclusion and privacy. Covered back deck views features the serenity of nature and wildlife at its best. Boat slips available at Port of Kimberling Marina and boat launches. A superior built house and just minutes away from Port of Kimberling Marina, Table Rock Lake, Silver Dollar City, Branson, and shopping. ALL HOME FURNISHINGS ARE INCLUDED WITH THE HOME.

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

-$1,132

Cap rate

3.1%

Cash-on-cash

-16.6%

DSCR

0.48

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($4,100)

Insurance($1,640)

Utilities($0)

HOA($0)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($8,481)

Net operating income$12,605

Down payment$82,000

Loan amount$328,000

Monthly payment (P&I)$2,182.19

Annual debt service($26,186)

Annual cash flow-$13,581

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.