603 Waterway LN, Burnet TX 78611
Burnet, TX 78611 · Swiss Village
Single Family Residence for sale in Swiss Village
Overview
Property Description
Rare income-producing waterfront estate on Lake Buchanan! Situated on 2.03 unconstrained acres with 213 feet of shoreline located directly at year-round deep water, this prime Hill Country property offers the ultimate combination of immediate lakefront living, cash-flow potential, and custom development flexibility. It is conveniently located just 90 minutes from Austin and 20 minutes from Marble Falls. The property features a charming 1-bedroom main house plus a separate studio casita equipped with a kitchenette and full bath, offering 1,112 total square feet. It is short-term rental ready with a proven track record. Live in one unit and rent the other, operate both as a dual-unit getaway, or keep the entire compound as your private weekend retreat. A detached two-car garage provides ideal storage for boats, jet skis, and lake gear. Enjoy the full lake house lifestyle from day one while designing and permitting your dream luxury primary residence on the elevated upper pad overlooking panoramic water views. The existing residences easily preserve as a completed guest compound or income-producing rental. With broad acreage, low Burnet County tax rates, and year-round deep-water access, 603 Waterway represents one of the most versatile waterfront opportunities on Lake Buchanan. Schedule your private tour today.
Financial Info
- Price
- $700,000
- $ / Sqft
- $629
- HOA
- Yes - Mandatory / $400 / Annually
- Tax Rate
- 1.2827%
- Est. Taxes
- $10,902.95
- Tax Year
- 2025
- Exemptions
- None
Legal Info
- Address
- 603 Waterway LN
- County
- Burnet
- City
- Burnet
- State
- TX
- Zip
- 78611
- Subdivision
- Swiss Village
- Legal Description
- S8250 SWISS VILLAGE LOT 3C 2.04
- Parcel
- 43235
Interior Features
- Floor
- Tile
- Num Living
- 1
- Dining
- 1
- Kitchen
- Eat-in Kitchen
- Appliances
- Built-In Electric Range
- Laundry
- Inside
- Master Main
- Yes
- Fireplaces
- 1
- Fireplace Description
- Family Room, Gas Log
- Interior Features
- Ceiling Fan(s), Quartz Counters, Eat-in Kitchen, Recessed Lighting, None, Double Pane Windows
General Info
- Beds
- 2 Total / 2 Main Level
- Full / Half Baths
- 2 / 0
- Prop Type
- Residential
- Property Type
- Single Family Residence
- Stories
- 1
- Year Built
- 1995 / Resale
- Square Feet
- 1,112 / Public Records
- Garages
- 2
- Garage Desc
- Asphalt, Detached, Door-Single, Garage, Garage Door Opener
- Foundation
- Slab
- Roof
- Composition
- Construction
- Wood Siding
- Acres
- 2.03
- Lot Description
- Irregular Lot, Private, Many Trees, Views
- Restrictions
- Deed Restrictions
- Flood Plain
- No
- View
- Hill Country, Lake, Trees/Woods, Water
- Water Access
- Yes
- Waterfront
- Yes
- Area
- BU
Utility Info
- Water
- Well
- Sewer
- Aerobic Septic
- Utilities
- Electricity Connected, Water Connected
- Heat
- Central
- A C
- Central Air
Exterior Features
- Fence
- Split Rail
- Exterior Features
- Exterior Steps, Lighting, Outdoor Grill, Deck
- Pool On Property
- No
- Area Amenities
- None
Price history
| Date | Event | Price | Change |
|---|---|---|---|
| Jun 3, 2026 | New Listing | — |
Taxes
Schools
School Info
- District
- BurnetCONSISD
- Elementary
- Burnet
- Middle
- Burnet (Burnet ISD)
- High
- Burnet
Maps
Financing
Your preferences
- 20% down
- Conv/Jumbo
- 30 years
- 6.50% rate
Saved on this device
Estimated monthly payment
$5,032 / mo
20% down · 6.50% interest · 30-year fixed
Estimated monthly payment $5,032
- Principal & interest
- $3,540
- Property taxes
- $909
- Homeowners insurance
- $583
*PITI only
These figures are estimates for general information only — not a loan offer, a quote, or a guarantee of financing terms.
| Year | Starting balance | Principal paid | Interest paid | Ending balance | Principal vs interest |
|---|---|---|---|---|---|
| 1 | $560,000 | $6,259 | $36,216 | $553,741 | |
| 2 | $553,741 | $6,678 | $35,797 | $547,062 | |
| 3 | $547,062 | $7,126 | $35,349 | $539,937 | |
| 4 | $539,937 | $7,603 | $34,872 | $532,334 | |
| 5 | $532,334 | $8,112 | $34,363 | $524,221 | |
| 6 | $524,221 | $8,655 | $33,820 | $515,566 | |
| 7 | $515,566 | $9,235 | $33,240 | $506,331 | |
| 8 | $506,331 | $9,854 | $32,621 | $496,477 | |
| 9 | $496,477 | $10,513 | $31,961 | $485,964 | |
| 10 | $485,964 | $11,218 | $31,257 | $474,746 |
- Year 1$553,741
- Principal paid
- $6,259
- Interest paid
- $36,216
- Starting balance
- $560,000
- Year 2$547,062
- Principal paid
- $6,678
- Interest paid
- $35,797
- Starting balance
- $553,741
- Year 3$539,937
- Principal paid
- $7,126
- Interest paid
- $35,349
- Starting balance
- $547,062
- Year 4$532,334
- Principal paid
- $7,603
- Interest paid
- $34,872
- Starting balance
- $539,937
- Year 5$524,221
- Principal paid
- $8,112
- Interest paid
- $34,363
- Starting balance
- $532,334
- Year 6$515,566
- Principal paid
- $8,655
- Interest paid
- $33,820
- Starting balance
- $524,221
- Year 7$506,331
- Principal paid
- $9,235
- Interest paid
- $33,240
- Starting balance
- $515,566
- Year 8$496,477
- Principal paid
- $9,854
- Interest paid
- $32,621
- Starting balance
- $506,331
- Year 9$485,964
- Principal paid
- $10,513
- Interest paid
- $31,961
- Starting balance
- $496,477
- Year 10$474,746
- Principal paid
- $11,218
- Interest paid
- $31,257
- Starting balance
- $485,964
Nearby
Courtesy of Compass RE Texas, LLC · (512) 575-3644
Listings courtesy of ACTRIS as distributed by MLS GRID.