Selected for the Terner Labs Housing Venture Lab

911 FM 1441, Bastrop, TX 78602

Active
Listed 49 days ago
Owner-Occupant Eligible
$479,000

About $2,512 a month to live here, after the rent from the other home.

House + ADU1,861 sqft4 beds3 bathsListed Sep 24, 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

$2,512a month

The second home on the lot rents for $915. We hold back $151 of that for repairs and an empty month, and the rest goes toward a $3,276 monthly payment.

Income to qualify: about $83,000 a year

With how much down?

At 20% down ($95,800) 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 $63,000 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.

$14,370 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 911 FM 1441 in Bastrop — a remodeled 4-bedroom, 3-bath home on 3.26 wooded acres in Circle D Country Acres. Surrounded by tall pines and mature trees, the property offers the privacy and space people come to the Lost Pines for, while still keeping you close to town. The home sits back on the property with plenty of room to spread out, garden, entertain, or simply enjoy the acreage. Inside, extensive remodeling and thoughtful updates give the home a fresh, modern feel while keeping the warmth of country living. Features include a wood-burning fireplace, central heat and air, water softener, attached garage, and a newer composite roof replaced around March 2025. Out back, a new porch creates the perfect place to unwind under the pines. One of the best features of the property is the converted guest house, complete with a kitchenette, full bath, and its own attached garage. It’s a versatile secondary space that could work beautifully for guests, extended family, a home office, studio, or workshop. Circle D Country Acres offers a quiet, wooded setting with community parks, lakes, pavilion, and playground, and North Shore Lake Bastrop is just minutes away for fishing and boating. You’re also within easy reach of Bastrop shopping, dining, and Hwy 71. Come walk the property, take in the trees, and see just how much space 3.26 acres gives you at 911 FM 1441.

House + ADU

Property Type

142,093 sqft

Lot Size

1999

Year Built

Listing Date: 09/24/2026

Listed by: Judah Ross

Listing office: Venture Partners R.E.

Contact: (512) 998-1957

Source: Unlock MLS #ACT2062274

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%
$479,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$479,000
Your Down Payment$95,800
Financed$383,200
Estimated Monthly Payment$3,276

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 ($95,800) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$3,276/month
Principal + Interest
$2,297
Property Taxes
$686
Home Insurance
$280
HOA$13
Rental Income (1 Unit)
$915/month

From the listing description.

Rental Expenses
-$151
Cost to live here
$2,512/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# ACT2062274 · Listing office: Venture Partners R.E.

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.