Active
2 units4 bd4 ba3,038 sqft
Cost to live here
$2,254/moafter $1,000/mo in rent
Income to qualify: about $78,000 a year, rent counted
At 20% down, 30-year fixed. From 3% down.
$447,000•House + ADU
104 Helens Rd, Marble Falls, TX 78654
6925 White Hills Ln, Marble Falls, TX 78654
Active
Listed 180 days agoOwner-Occupant Eligible
About $1,280 a month to live here, after the rent from the other home.
Duplex800 sqft1 beds1 bathsListed May 16, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$1,280a month
The other home rents for $1,278. We hold back $192 of that for repairs and an empty month, and the rest goes toward a $2,366 monthly payment.
Income to qualify: about $55,000 a year
With how much down?
At 20% down ($76,000) and 5.6%, 30-year fixed. Your rate and down payment change this.
Get rich slow: keep this loan ten years and the payments pay off about $52,000 of it. See the ten-year math
How we work this out
The cost to live here is the loan payment, taxes, insurance and any dues, less the rent, with a little held back for repairs and an empty month. Income to qualify uses a 43% debt-to-income limit, counts 75% of the rent, and none of your other debts.
$13,300 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Rare, NO DEED RESTRICTIONS 5 +/- acres in Marble Falls, close to Lake Travis, Turkey Bend and minutes from Cedar Park, TX. Come see why this is a magical property, and make it yours. Neighbors are wonderful, Airbnb's are ok and even multiple mini homes can be placed on this property. With one tiny home already on the property, you can immediately start to cash flow with Airbnb. If you would rather live on the property, gaining your peace away from the rest of the world THIS IS THE PLACE! There are walking trails, a greenhouse, a pole barn and plenty of space to find serenity. The original parcel was split in 1973, so Travis County restrictions regarding standards of subdivision will not apply to this land parcel.
Duplex
Property Type
212,137 sqft
Lot Size
2020
Year Built
Listing Date: 05/16/2026
Listed by: Sarah Morris
Listing office: Jorgenson Real Estate
Contact: (512) 599-7642
Source: Unlock MLS #ACT1574957
Series Homes is committed to full compliance with the Fair Housing Act and the Equal Credit Opportunity Act.
CHOOSE YOUR UNIT
Tap the one you would live in. The rest pay rent, and that rent comes off your monthly cost.
If someone lives in the unit you want, or a lease comes with the home, ask how moving in works on this one.
CHECK OUR MATHEvery line of the monthly cost is in here. Change the price or the down payment and watch it move.
OFFER PRICE
Change your offer and watch the monthly cost move.
Purchase Price
-15%
$380,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$380,000
Your Down Payment$76,000
Financed$304,000
Estimated Monthly Payment$2,366
Before rent: principal and interest at 5.6% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
MONTHLY BREAKDOWN
Estimate at 20% down ($76,000) and 5.6%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$2,366/month
Principal + Interest
$1,745Property Taxes
$513Home Insurance
$108Rental Income (1 Unit)
$1,278/month
From the listing description.
Rental Expenses
-$192Cost to live hereCost to live here, after rent
$1,280/month
Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.
LOCATION
BEFORE YOU OFFER
Now run it on your paycheck.
This page is priced at one down payment and one rate. Send the address and we run it at yours: what you would pay each month after rent, and which loan works on this home.
Free. No credit pull.
MLS# ACT1574957 · Listing office: Jorgenson Real Estate
Based on information submitted to the MLS GRID as of 2026. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.
