← New analysisCompare properties →
ACTIVEsingle familyvia mls

600 Edgewater Estates

Kimberling City, MO, 65686

5 bd4 ba3,910 sqftBuilt 1995

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60329126

List price

$785,000

$201/sqft

Listing description
Table Rock Lake waterfront living at its finest! Welcome to this beautifully updated all-brick home in highly sought-after Edgewater Estates where quality craftsmanship, timeless design & an unbeatable location come together. Perfectly positioned along the shores of Table Rock Lake this exceptional property offers peaceful waterfront views, mature trees & easy access to 10x28 boat slip(add$). Wanna move in quick to enjoy the summer? Partial furniture package avail (add$). Inside an open floor plan showcases rich hardwood flooring, vaulted & tray ceilings, expansive windows, a warm gas fireplace anchoring the home & entertainer's wet bar. The remodeled kitchen is designed for entertaining w/granite countertops, stainless appliances, gas cooktop, double convection ovens, updated cabinetry, new sink/faucet & abundant prep space. The main level offers everything you need for comfortable everyday living, including the spacious owner's suite w/freestanding soaking tub, oversized tiled shower, cultured marble vanities & dedicated makeup area, plus a generous laundry room, 2 guest bedrooms & second full bath. Take the party downstairs to second living area w/ cozy pellet stove, 2 more spacious bedrooms (non conforming-no windows/closet) & walk-out to fenced back yard oasis. Outdoor living shines on the expansive covered composite deck, perfect for morning coffee, peaceful lake views, & easy stroll to the water. Improvements include high-efficiency HVAC systems, gutter guards, sprinkler system, encapsulated crawl space & more. The oversized 3-car garage offers room for vehicles, golf cart, & lake toys. Enjoy quick access to nearby marinas, boat-up restaurants, Port of Kimberling Marina, Kimberling City conveniences, Wolf Pack Park, Branson West, Silver Dollar City, championship golf & Branson attractions. Whether boating, golfing, dining or simply relaxing by the water, this home delivers the very best of the Table Rock Lake lifestyle. New cherished memories await.
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

-$2,910

Cap rate

1.9%

Cash-on-cash

-22.3%

DSCR

0.30

Est. annual revenue$30,945
Property tax($7,850)
Insurance($3,140)
Utilities($0)
HOA($720)
Management($2,476)
Maintenance reserve($1,547)
Total operating expenses($15,733)
Net operating income$15,212
Down payment$157,000
Loan amount$628,000
Monthly payment (P&I)$4,178.10
Annual debt service($50,137)
Annual cash flow-$34,925

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