Selected for the Terner Labs Housing Venture Lab

325 Eagle Rest Ln, Burnet, TX 78611

Active
Listed 161 days ago
Owner-Occupant Eligible
$990,000

About $3,380 a month to live here, after the rent from the other home.

House + ADU2,368 sqft0.5 bathsListed Jun 4, 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

$3,380a month

The second home on the lot rents for $3,126. We hold back $469 of that for repairs and an empty month, and the rest goes toward a $6,037 monthly payment.

Income to qualify: about $138,000 a year

With how much down?

At 20% down ($198,000) 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 $129,000 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.

$29,700 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Create the Lake Buchanan retreat you've always imagined. Behind a custom stone entrance and grand iron gates, this remarkable waterfront property offers a rare opportunity to bring your vision to life. Much of the groundwork is already in place, including electricity, a 300-foot water well with advanced water filtration, septic system, private boat docks, private boat ramp, and extensive waterfront improvements. The terraced property leads down to the water, creating the perfect setting for boating, fishing, swimming, and lakeside gatherings. The efficiency cabin, completed around 2022, allows you to enjoy the property from day one. Inside, you'll find a custom stone wood-burning fireplace, half bath, with an outdoor shower right outside. The unfinished main residence was designed to maximize the breathtaking lake views, with living spaces planned for the upper level and generous storage for vehicles, boats, and lake toys below. Imagine relaxing on your future patio overlooking the water, enjoying spectacular sunsets and the peaceful waterfront setting. Once a marina, this unique property offers a rich waterfront history and a rare opportunity to create a Lake Buchanan retreat that's uniquely your own. Whether you're envisioning a weekend getaway, a full-time lake home, or a gathering place for family and friends, this property provides the ideal setting to bring that vision to life. Private boat docks are negotiable. Seller is currently researching POA information and membership requirements. Buyer to independently verify all POA information, permits, dock renewal requirements, restrictions, and intended uses.

House + ADU

Property Type

20,212 sqft

Lot Size

2020

Year Built

Listing Date: 06/04/2026

Listed by: Sarah Hammit

Listing office: White Label Realty

Contact: (512) 639-2552

Source: Unlock MLS #ACT6404159

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%
$990,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$990,000
Your Down Payment$198,000
Financed$792,000
Estimated Monthly Payment$6,037

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 ($198,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$6,037/month
Principal + Interest
$4,748
Property Taxes
$869
Home Insurance
$320
HOA$100
Rental Income (1 Unit)
$3,126/month

From the listing description.

Rental Expenses
-$469
Cost to live here
$3,380/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# ACT6404159 · Listing office: White Label Realty

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.