Selected for the Terner Labs Housing Venture Lab

200 Harbor Cir, Georgetown, TX 78633

Active
Listed 2 days ago
Owner-Occupant Eligible
$749,900

About $4,233 a month to live here, after the rent from the other home.

House + ADU3,168 sqft4 beds3 bathsListed Nov 13, 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

$4,233a month

The second home on the lot rents for $1,000. We hold back $165 of that for repairs and an empty month, and the rest goes toward a $5,068 monthly payment.

Income to qualify: about $132,000 a year

With how much down?

At 20% down ($149,980) 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 $98,000 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.

$22,497 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Set on 1.21 serene, landscaped acres rich with local wildlife, this exceptional 3,182 sq. ft. estate offers 4 bedrooms and 3 bathrooms. The immaculate 2,617 sq. ft., 3-bedroom, 2-bathroom main residence features zero carpet, showcasing stunning tile and natural Pergo flooring throughout. Enjoy a formal living room, dining area, and a sunroom. The chef’s kitchen features Italian granite countertops, a snack bar, an eat-in area, and an expansive bonus office just off the kitchen, plus a large laundry room with all appliances, washer, and dryer included. Relax by the dual-view fireplace or retreat to the oversized primary suite, complete with a massive sitting area, renovated bathrooms, and three closets, including a large walk-in. Storage and workspace abound with abundant closet space, an oversized 2-car garage with built-in cabinets and a workstation, an attached carport, a 12' x 10' (120 sq. ft.) storage shed, and an 8' x 10' metal shed for lawn equipment. Beyond the main house, a large workshop with a separate entrance, electric, window AC, and extra storage offers endless potential as a home gym or in-law suite. Adding tremendous value is a turnkey, 565 sq. ft., 1-bedroom, 1-bathroom guest house generating $12,000 in annual Airbnb income. Completely plug-and-play, it includes full plumbing, split AC/heat, a combo washer/dryer, a private fenced patio, and an equipped kitchenette—conveying furnished down to the dishes, coffee maker, air fryer oven, toaster oven, and microwave for effortless hosting or immediate revenue. Major updates include a 2021 roof, 2024 HVAC, and a new 2,000-gallon septic tank installed in August 2026 with a 2-year transferable service agreement. Located off Williams Drive with only a voluntary HOA, this gem sits minutes from Lake Georgetown, downtown dining and shopping, and quick commuter access to I-35, Hwy 29, and Austin.

House + ADU

Property Type

52,708 sqft

Lot Size

1987

Year Built

Listing Date: 11/13/2026

Listed by: Chris Watters

Listing office: Watters International Realty

Contact: (737) 313-5275

Source: Unlock MLS #ACT1603196

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%
$749,900

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$749,900
Your Down Payment$149,980
Financed$599,920
Estimated Monthly Payment$5,068

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 ($149,980) and 6.0%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$5,068/month
Principal + Interest
$3,597
Property Taxes
$946
Home Insurance
$523
HOA$2
Rental Income (1 Unit)
$1,000/month

From the listing description.

Rental Expenses
-$165
Cost to live here
$4,233/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# ACT1603196 · Listing office: Watters International 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.