Active
2 units5 bd4 ba2,716 sqft
Cost to live here
$3,340/moafter $1,344/mo in rent
Income to qualify: about $113,000 a year, rent counted
At 20% down, 30-year fixed. From 3% down.
$695,000•House + ADU
360 Darwin Dr, Burnet, TX 78611
13006 Ranch Road 2341, Burnet, TX 78611
Active
Listed 90 days agoOwner-Occupant Eligible
About $911 a month to live here, after the rent from the other home.
Duplex633 sqft2 beds2 bathsListed Aug 14, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$911a month
The other home rents for $824. We hold back $124 of that for repairs and an empty month, and the rest goes toward a $1,611 monthly payment.
Income to qualify: about $37,000 a year
With how much down?
At 20% down ($53,800) 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 $37,000 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.
$9,415 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Two fully furnished tiny homes. One unique property. Endless possibilities. This turnkey retreat offers a rare opportunity to own two thoughtfully designed tiny homes currently operating as a successful 5-star short-term rental—ideal for an investment property, weekend escape, multi-generational setup, or a combination of personal use and rental income. The larger 399 sq. ft. tiny home lives surprisingly spacious with an open-concept design, fully equipped kitchen, generous bedroom with queen-size bed, and full bath with walk-in shower and extended vanity. The charming 269 sq. ft. tiny home delivers a cozy, minimalist experience designed for guests seeking something memorable and different. Both homes convey fully furnished and stocked with linens, towels, toiletries, kitchen essentials, and short-term rental supplies a turnkey opportunity. Outside is where this property really shines. Each home enjoys its own private outdoor space, with the residences positioned approximately 40 yards apart and separated by privacy fencing. Accessories - fire pit, grill, the patio, water recreation gear such as stand-up paddleboards, kayak, and floats. Whether you're looking to expand an investment portfolio, create a distinctive personal retreat, or own a property that offers flexibility beyond the ordinary, this is the one.
Duplex
Property Type
24,633 sqft
Lot Size
2021
Year Built
Listing Date: 08/14/2026
Listed by: Dillar Schwartz
Listing office: eXp Realty, LLC
Contact: (512) 921-6483
Source: Unlock MLS #ACT5460600
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%
$269,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$269,000
Your Down Payment$53,800
Financed$215,200
Estimated Monthly Payment$1,611
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 ($53,800) and 5.6%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$1,611/month
Principal + Interest
$1,235Property Taxes
$287Home Insurance
$86HOA$3
Rental Income (1 Unit)
$824/month
From the listing description.
Rental Expenses
-$124Cost to live hereCost to live here, after rent
$911/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# ACT5460600 · Listing office: eXp Realty, 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.
