Selected for the Terner Labs Housing Venture Lab

360 Darwin Dr, Burnet, TX 78611

Active
Listed 29 days ago
Owner-Occupant Eligible
$695,000

About $3,340 a month to live here, after the rent from the other home.

House + ADU2,716 sqft5 beds4 bathsListed Oct 14, 2026

A house with a second home on the lot. Live in one and rent out the other. How it works

Live here for about

$3,340a month

The second home on the lot rents for $1,344. We hold back $202 of that for repairs and an empty month, and the rest goes toward a $4,482 monthly payment.

Income to qualify: about $113,000 a year

With how much down?

At 20% down ($139,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Get rich slow: keep this loan ten years and the payments pay off about $91,000 of it. See the ten-year math

See which homes fit your numbers
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.

$20,850 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Welcome to your private retreat on 5 wooded acres - where space, comfort and versatility come together beautifully. Main House (1,816sq ft, 3BR/2BA) PLUS a Fully Detached Guest House (900 sq ft, 2BR/1.5BA) for a total of 2,716 sq ft of living space!" Beautiful durable Pergo floors run throughout the home. The thoughtfully planned open-concept layout with vaulted ceilings creates a bright, airy living space perfect for both relaxing and entertaining. Kitchen is designed with classic white appliances, warm butcher block countertops, and plenty of workspace for everyday living. The living space opens up to a screened in back porch that leads to a large deck and above ground pool-giving you your own backyard oasis. Both front and back porches invite peaceful views of the surrounding property. This property also includes a fully functional 900 sq ft guest house featuring 2 beds, 1.5 baths, a full kitchen, walk-in closets and laundry hookups-perfect for extended family, guests, or rental income potential. Additional improvements on the property include a 510 sq ft finished building ideal for home office, studio, or game room; 36x36 metal RV/carport with an attached 12x16 storage shed; 20x25 metal shop with electricity. With room to spread out, multiple living spaces, and endless possibilities, this unique property offers the perfect blend of country living and modern convenience.

House + ADU

Property Type

218,236 sqft

Lot Size

2016

Year Built

Listing Date: 10/14/2026

Listed by: Brenna Lindley

Listing office: Lindley Properties, LLC

Contact: (830) 613-8662

Source: Unlock MLS #ACT7223513

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%
$695,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$695,000
Your Down Payment$139,000
Financed$556,000
Estimated Monthly Payment$4,482

Before rent: principal and interest at 6.0% 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 ($139,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$4,482/month
Principal + Interest
$3,334
Property Taxes
$760
Home Insurance
$388
Rental Income (1 Unit)
$1,344/month

From the listing description.

Rental Expenses
-$202
Cost to live here
$3,340/month

Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.

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.

Unlock MLS logo

MLS# ACT7223513 · Listing office: Lindley Properties, LLC

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.