1 / 6
7score
$264,900
MLS
Street view12725 Tamworth Dr
Fishers IN 46037 · Townhouse · built 2012
3 bd2.5 ba1,540 sqft$172/sqft vs ZIP $177 −3%
0.97 lender DSCR (est.)
Rent covers the estimated payment 0.97× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $2,070/mo (HUD fair-market rent) ÷ 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.
The underwriting
The numbers (estimates, illustrative)
$264,900List price
$2,070Rent estimate / mo
0.97Lender DSCR (est.)
$5,014Taxes / yr · county assessor
$177ZIP median $ / sqft
7/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,070 |
| − Mortgage (P&I) | −$1,389 |
| − Taxes | −$418 |
| − Insurance | −$110 |
| − HOA | −$209 |
| = Cash flow before vacancy & repairs | $-56 |
The numbers
- Price
- $264,900
- $ / sq ft
- $172 ZIP median $177
- Rent estimate
- $2,070/mo HUD fair-market rent
- Property taxes
- $5,014/yr 2% cap on assessed value $250,700
- PITIA (assumed)
- $2,126/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $209/mo
- Lender DSCR (est.)
- 0.97 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 7/100
The property
- Beds / baths
- 3 / 2.5
- Living area
- 1,540 sq ft
- Lot
- 1,307 sq ft
- Year built
- 2012
- Property type
- Townhouse
- HOA
- $209/mo
- Flood zone
- X
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22131204
- Listed
- Oct 13, 2026
- Days on market
- 20
- Listing agent
- Mick Scheetz · Century 21 Scheetz
3178445111 · mscheetz@c21scheetz.com - Price history
- First asked $264,900
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.