← New analysisCompare properties →
ACTIVEcondovia mls

40 Kimberling, Unit 1

Kimberling City, MO, 65686

2 bd2 ba1,364 sqftBuilt 1992

Listing courtesy of EXP Realty LLC · (866) 224-1761 · MLS# SOM60321157

List price

$220,000

4% price cut$230,000

$161/sqft

Listing description
**Open Sunday, July 12**2-4pm**NEW PRICE! Exceptional Value for Easy Lake Living!Now offered at an even more competitive price, this beautifully maintained, true one-level, no-step patio home in Kimberling Shores delivers outstanding value along with the low-maintenance lifestyle you've been looking for.Leave the yard work and exterior maintenance behind and spend more time enjoying Table Rock Lake. Inside, you'll find 2 spacious bedrooms, 2 updated bathrooms, soaring ceilings, new engineered hardwood flooring, generous living areas, abundant storage, a dedicated laundry room, and an attached garage--all designed for comfortable everyday living.The kitchen features updated appliances and a convenient coffee bar, while major updates--including a newer HVAC system, newer roof, updated bathrooms, and a water softener--offer added confidence and a move-in-ready home. Relax on the private back deck surrounded by mature trees or take advantage of the community pool, clubhouse, and nearby lake access.The HOA provides exceptional value by covering building insurance, exterior maintenance, lawn care, water, sewer, and trash--making monthly expenses more predictable and allowing you to enjoy a true lock-and-leave lifestyle with less worry and more freedom.An optional 10x22 boat slip with lift is available for $40,000, making it easy to get out on the water whenever the mood strikes.With its attractive new price, quality updates, and carefree lifestyle, this home is an outstanding opportunity for buyers seeking comfort, convenience, and exceptional value near Table Rock Lake.
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

-$601

Cap rate

3.1%

Cash-on-cash

-16.4%

DSCR

0.49

Est. annual revenue$16,152
Property tax($691)
Insurance($880)
Utilities($0)
HOA($5,640)
Management($1,292)
Maintenance reserve($808)
Total operating expenses($9,311)
Net operating income$6,841
Down payment$44,000
Loan amount$176,000
Monthly payment (P&I)$1,170.93
Annual debt service($14,051)
Annual cash flow-$7,211

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