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
101 Stadium View Dr, Marble Falls, TX 78654
Active
Listed 81 days agoOwner-Occupant Eligible
About $2,549 a month to live here, after the rent from the other home.
House + ADU2,145 sqft3 beds3 bathsListed Aug 23, 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
$2,549a month
The second home on the lot rents for $1,138. We hold back $188 of that for repairs and an empty month, and the rest goes toward a $3,499 monthly payment.
Income to qualify: about $87,000 a year
With how much down?
At 20% down ($99,800) 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 $65,000 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.
$14,970 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
House Offered Furnished! 3 Bedroom 2.5 Bath on 2 acres centrally located in Marble Falls! Experience both the hill country feel and town conveniences on this beautiful and spacious property. It features stained concrete floors, vaulted ceilings in the living room, and a large kitchen that opens to the main living quarters and dining area. This home does have a unique layout, with an attached casita, or in-law suite. *Floor Plan provided in photos. This private casita has its own kitchenette, bathroom, and cozy living area. You'll also enjoy a new HVAC system installed in 2024. Other recent updates on the home include the metal roof (September 2024) and some upgrades in the master bath and half bath. The master bath also has a jetted tub great for relaxing!! Access the covered porch and patio from the living room for a peaceful setting. The house is centered on the property providing wide open spaces on all sides and trees throughout to provide shade. There is a carport that has been used simultaneously as a workshop. This house is in great shape and with a few more modern updates makes for a great residence or opportunity for growth with the amount of acreage. It is currently used as an Airbnb and has been successful for the past few years for short-term rental interests!
House + ADU
Property Type
86,684 sqft
Lot Size
1998
Year Built
Listing Date: 08/23/2026
Listed by: Candyce Morgan
Listing office: M&M PROPERTIES REALTY, LLC
Contact: (512) 229-5118
Source: Unlock MLS #ACT5000336
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%
$499,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$499,000
Your Down Payment$99,800
Financed$399,200
Estimated Monthly Payment$3,499
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 ($99,800) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$3,499/month
Principal + Interest
$2,393Property Taxes
$784Home Insurance
$322Rental Income (1 Unit)
$1,138/month
From the listing description.
Rental Expenses
-$188Cost to live hereCost to live here, after rent
$2,549/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# ACT5000336 · Listing office: M&M PROPERTIES 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.
