1 / 6
1score
$540,000
MLS
Street view13824 Nansemond Dr
Carmel IN 46032 · Single Family · built 1980
4 bd2.5 ba2,336 sqft$231/sqft vs ZIP $233 −1%
0.70 lender DSCR (est.)
Rent covers the estimated payment 0.70× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $2,670/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)
$540,000List price
$2,670Rent estimate / mo
0.70Lender DSCR (est.)
$8,608Taxes / yr · county assessor
$233ZIP median $ / sqft
1/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,670 |
| − Mortgage (P&I) | −$2,832 |
| − Taxes | −$717 |
| − Insurance | −$225 |
| − HOA | −$29 |
| = Cash flow before vacancy & repairs | $-1,133 |
The numbers
- Price
- $540,000
- $ / sq ft
- $231 ZIP median $233
- Rent estimate
- $2,670/mo HUD fair-market rent
- Property taxes
- $8,608/yr 2% cap on assessed value $430,400
- PITIA (assumed)
- $3,803/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $29/mo
- Lender DSCR (est.)
- 0.70 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 1/100
The property
- Beds / baths
- 4 / 2.5
- Living area
- 2,336 sq ft
- Lot
- 17,860 sq ft
- Year built
- 1980
- Property type
- Single Family
- HOA
- $29/mo
- Flood zone
- X
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22132084
- Listed
- Oct 19, 2026
- Days on market
- 15
- Listing agent
- Valerie Welty · Keller Williams Indy Metro Ne
3175746628 · d.moore@remax.net - Price history
- First asked $540,000
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.