1 / 6
20score
$215,000
MLS
Street view12175 Bubbling Brook Dr
Fishers IN 46038 · Condo · built 2006
2 bd2.5 ba1,393 sqft$154/sqft vs ZIP $186 −17%
0.92 lender DSCR (est.)
Rent covers the estimated payment 0.92× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,572/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.
17% under ZIP $/sqftbelow assessed value
The underwriting
The numbers (estimates, illustrative)
$215,000List price
$1,572Rent estimate / mo
0.92Lender DSCR (est.)
$2,580Taxes / yr · assumed 1.2%
$186ZIP median $ / sqft
20/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,572 |
| − Mortgage (P&I) | −$1,127 |
| − Taxes | −$215 |
| − Insurance | −$90 |
| − HOA | −$279 |
| = Cash flow before vacancy & repairs | $-139 |
The numbers
- Price
- $215,000
- $ / sq ft
- $154 ZIP median $186
- Rent estimate
- $1,572/mo HUD fair-market rent
- Property taxes
- $2,580/yr assumed 1.2% of price
- PITIA (assumed)
- $1,711/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $279/mo
- Lender DSCR (est.)
- 0.92 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 20/100 17% under ZIP $/sqft · below assessed value
The property
- Beds / baths
- 2 / 2.5
- Living area
- 1,393 sq ft
- Lot
- —
- Year built
- 2006
- Property type
- Condo
- HOA
- $279/mo
- Flood zone
- X
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22131258
- Listed
- Oct 14, 2026
- Days on market
- 19
- Listing agent
- Scott Chain · Berkshire Hathaway HomeServices Indiana Realty
7656690314 · scottchain@indyhomepros.com - Price history
- First asked $215,000
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.