1 / 6
11score
$200,000
MLS
Street view1220 Willow Springs Blvd
Brownsburg IN 46112 · Condo · built 1988
2 bd2 ba1,183 sqft$169/sqft vs ZIP $180 −6%
0.99 lender DSCR (est.)
Rent covers the estimated payment 0.99× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,496/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.
The underwriting
The numbers (estimates, illustrative)
$200,000List price
$1,496Rent estimate / mo
0.99Lender DSCR (est.)
$2,400Taxes / yr · assumed 1.2%
$180ZIP median $ / sqft
11/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,496 |
| − Mortgage (P&I) | −$1,049 |
| − Taxes | −$200 |
| − Insurance | −$83 |
| − HOA | −$175 |
| = Cash flow before vacancy & repairs | $-11 |
The numbers
- Price
- $200,000
- $ / sq ft
- $169 ZIP median $180
- Rent estimate
- $1,496/mo HUD fair-market rent
- Property taxes
- $2,400/yr assumed 1.2% of price
- PITIA (assumed)
- $1,507/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $175/mo
- Lender DSCR (est.)
- 0.99 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 11/100
The property
- Beds / baths
- 2 / 2
- Living area
- 1,183 sq ft
- Lot
- —
- Year built
- 1988
- Property type
- Condo
- HOA
- $175/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22106849
- Listed
- Jun 29, 2026
- Days on market
- 98
- Listing agent
- Tamela Howard · Keller Williams Indy Metro W
3174469704 · tammyhoward51677@gmail.com - Price history
- First asked $200,000
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.