Last confirmed active 18 days ago — it may be under contract or sold since. Check the official listing before you act. Verify on Zillow · Redfin · Realtor.com
1 / 6
5score
$325,000
MLS
Street view11711 Fawn Crest Dr
Indianapolis IN 46235 · Single Family · built 2017
3 bd2 ba2,286 sqft$142/sqft vs ZIP $138 +3%
0.72 lender DSCR (est.)
Rent covers the estimated payment 0.72× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,740/mo (ZIP + bedroom comps) ÷ estimated monthly payment: 75% LTV, ~7.5% rate, 30‑yr term, insurance ~0.5%/yr, taxes from the county assessor. Assumptions as of 2026-09-12.
below assessed value
The underwriting
The numbers (estimates, illustrative)
$325,000List price
$1,740Rent estimate / mo
0.72Lender DSCR (est.)
$6,680Taxes / yr · county assessor
$138ZIP median $ / sqft
5/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,740 |
| − Mortgage (P&I) | −$1,704 |
| − Taxes | −$557 |
| − Insurance | −$135 |
| − HOA | −$33 |
| = Cash flow before vacancy & repairs | $-689 |
The numbers
- Price
- $325,000
- $ / sq ft
- $142 ZIP median $138
- Rent estimate
- $1,740/mo ZIP + bedroom comps
- Property taxes
- $6,680/yr 2% cap on assessed value $334,000
- PITIA (assumed)
- $2,429/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $33/mo
- Lender DSCR (est.)
- 0.72 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 5/100 below assessed value
The property
- Beds / baths
- 3 / 2
- Living area
- 2,286 sq ft
- Lot
- 7,841 sq ft
- Year built
- 2017
- Property type
- Single Family
- HOA
- $33/mo
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22122241
- Listed
- Aug 28, 2026
- Days on market
- 36
- Listing agent
- Gavin Frost · F.C. Tucker Company - Crosspoint
3178495050 · gavinrfrost@gmail.com - Price history
- First asked $325,000
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.