← New analysisCompare properties →
ACTIVEsingle familyvia mls

5 Rockdale Road

Kimberling City, MO, 65686

4 bd3 ba3,140 sqftBuilt 1994

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60330221

List price

$625,000

$199/sqft

Listing description
Table Rock Lake living w/ city convenience, unmatched privacy & plenty of room to roam, expand or explore an additional homesite! Located at the end of a cul-de-sac & nestled on 4+/- serene acres, this spacious lake retreat feels worlds away while remaining close to all of the shopping, dining, entertainment & everyday amenities of Kimberling City and Branson. Lake days are effortless w/ a coveted 10x28 boat slip w/ lift available just down the hill at Patrick's Point for an additional $85K. Bring the side-by-side or ATV, because outdoor enthusiasts will also love convenient access to hundreds of acres of National Forest for hiking, hunting, exploring & year-round adventure. A paved circular drive welcomes you home, while the vinyl & brick exterior, composite front deck, back deck entry & approximately 3-year-old roof add lasting appeal. Inside, abundant windows flood the home w/ natural light, highlighting ceramic & wood-look ceramic flooring and two wood-burning fireplaces, including a floor-to-ceiling brick centerpiece. The gathering-ready kitchen features granite counters, center island, newer stainless appliances & a travertine backsplash accented by glass tile, all open to the dining & living areas. Enjoy direct deck access from both the main living area & spacious owner's suite, complete w/ private bath tub & separate shower. The light-filled lower level expands your possibilities w/ an additional living area, wet bar, office, full bath, abundant windows & access to the massive lower deck. Outside, the expansive covered deck offers the perfect setting for quiet mornings, evening gatherings & soaking in the peaceful wooded surroundings with abundant wildlife. A 16x28 shop building provides valuable space for hobbies, equipment, lake toys & storage. Optional furniture package available for additional $$! Your private oasis in the city awaits in lake-loving Kimberling City at 5 Rockdale Road!
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

-$1,814

Cap rate

2.9%

Cash-on-cash

-17.4%

DSCR

0.45

Est. annual revenue$26,010
Property tax($1,982)
Insurance($2,500)
Utilities($0)
HOA($0)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($7,863)
Net operating income$18,147
Down payment$125,000
Loan amount$500,000
Monthly payment (P&I)$3,326.51
Annual debt service($39,918)
Annual cash flow-$21,771

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