1 / 6
5score
New
$2,650,000
MLS
Street view11624 Willow Springs Dr
Zionsville IN 46077 · Single Family · built 2007
5 bd5.5 ba10,196 sqft$260/sqft vs ZIP $251 +4%
0.16 lender DSCR (est.)
Rent covers the estimated payment 0.16× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,862/mo (HUD fair-market rent) ÷ estimated monthly payment: 75% LTV, ~7.5% rate, 30‑yr term, insurance ~0.5%/yr, taxes assumed at 1.2% of price. Assumptions as of 2026-09-12.
new this week
The underwriting
The numbers (estimates, illustrative)
$2,650,000List price
$2,862Rent estimate / mo
0.16Lender DSCR (est.)
$31,800Taxes / yr · assumed 1.2%
$251ZIP median $ / sqft
5/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,862 |
| − Mortgage (P&I) | −$13,897 |
| − Taxes | −$2,650 |
| − Insurance | −$1,104 |
| − HOA | −$125 |
| = Cash flow before vacancy & repairs | $-14,914 |
The numbers
- Price
- $2,650,000
- $ / sq ft
- $260 ZIP median $251
- Rent estimate
- $2,862/mo HUD fair-market rent
- Property taxes
- $31,800/yr assumed 1.2% of price
- PITIA (assumed)
- $17,776/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $125/mo
- Lender DSCR (est.)
- 0.16 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 5/100 new this week
The property
- Beds / baths
- 5 / 5.5
- Living area
- 10,196 sq ft
- Lot
- 33,977 sq ft
- Year built
- 2007
- Property type
- Single Family
- HOA
- $125/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22129523
- Listed
- Oct 3, 2026
- Days on market
- 2
- Listing agent
- Noelle Hans-daniels · The Agency Indy
3176604444 · noelle@encoresothebysrealty.com - Price history
- First asked $2,650,000
Keep looking
Similar deals nearby
Ask Triad about this deal
Want a second opinion, a walkthrough, or an offer strategy?
We buy in Indianapolis ourselves. Tell us what you're thinking and our team replies within one business day. Free, no obligation.
All figures are illustrative estimates from the list price, public records, rent comps / HUD fair-market rent and assumed financing (75% LTV, ~7.5%, 30 yr, as of 2026-09-12). Not verified, not an offer, not investment advice. Triad Global, LLC is a real-estate investor, not a licensed brokerage. Listing data from public sources; verify everything before you bid. Equal Housing Opportunity.