Property summary
This exceptional multifamily investment opportunity, Table Rock Village, presents a portfolio of 48 single-family rental units in Kimberling City, Missouri (zip code 65686, Stone County). The property comprises 12 three-bedroom duplexes and 6 fourplex (villa) units, situated on a desirable location. Currently boasting 65% occupancy as of late October 2023, the property offers significant upside potential for increased rental income. The property features its own water well, tower, supply, and treatment system, along with municipal sewer access. Average monthly expenses for oversight and utilities total approximately $1,500. The current Net Operating Income (NOI) is $144,308, yielding a 1.89% cap rate based on income through October 2023. A significant potential revenue stream exists with a separate 6-acre parcel currently zoned for a nursing care facility, which has a lease option for a minimum monthly payment of $25,000 triple net to the owner/purchaser. This lease option, with an 8.5% interest rate on the balance, includes a potential purchase price of $2,750,000. The asking price for the entire property is $7,620,000, and it is offered as a 1031 exchange opportunity. At 100% occupancy, the gross potential monthly income is $48,000 (excluding the care facility). The care facility, if deemed functionally obsolete, could be demolished for an estimated cost of $250,000. The property benefits from a favorable location near Table Rock Lake and Branson, Missouri, offering a mild climate and abundant job opportunities. No rent caps are in place, and most residential leases are 12-month agreements.
Property profile
VerifiedCap rate & NOI
Location
Value estimations
Owner & transaction history
Comparables
6 recent transactions · within 1.5 miComparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Value estimation
Instant AI valuation built from comps, income signals, and proprietary benchmarks. A defensible range, not a single guess.
from $99/month
Cap rate
Cap rate calculated from real income and expense signals, benchmarked against sales of similar assets nearby.
from $99/month
Property description
Physical attributes from public recordsZoning & alternative use
Zoning
The recorded zoning designation, what the district officially allows, and the municipal source it comes from.
No zoning code is on file for this parcel. Zoning coverage grows with every catalog release — check back, or open Location Intelligence for use analysis of this corner.
Find the owner behind the property.
Unlock the evidence behind ownership: portfolio, transactions, debt and signals that help you decide who to contact next.
Registration is required before any owner information is shown.
- Full Property Data
- Historical Records
- Value Estimation
- NOI Potential
- Cap Rate Calculation
- Ownership
- Location Insight
- Alternative use
- Local Zoning Insight
Cancel anytime.
- 30 reports a month
- Location Analytics
- Market Trends
- Full Property Data
- Historical Records
- Value Estimation
- NOI Potential
- Cap Rate Calculation
- Ownership
- Location Insight
- Alternative use
- Local Zoning Insight
Cancel anytime.
- 300 reports a month
- Location Analytics
- Market Trends
- Full Property Data
- Historical Records
- Value Estimation
- NOI Potential
- Cap Rate Calculation
- Ownership
- Location Insight
- Alternative use
- Local Zoning Insight
and get 1 Light Report
- Property Information
- Historical Records
- Value Estimation
- NOI Potential
- Cap Rate Potential
- Location Insight
- Alternative use
- Local Zoning Insight