Last confirmed active 17 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
0score
$310,000
MLS
Street view13857 Willesden Cir
Fishers IN 46037 · Townhouse · built 2008
2 bd2.5 ba1,770 sqft$175/sqft vs ZIP $175 −0%
0.69 lender DSCR (est.)
Rent covers the estimated payment 0.69× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,630/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)
$310,000List price
$1,630Rent estimate / mo
0.69Lender DSCR (est.)
$4,958Taxes / yr · county assessor
$175ZIP median $ / sqft
0/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,630 |
| − Mortgage (P&I) | −$1,626 |
| − Taxes | −$413 |
| − Insurance | −$129 |
| − HOA | −$209 |
| = Cash flow before vacancy & repairs | $-747 |
The numbers
- Price
- $310,000
- $ / sq ft
- $175 ZIP median $175
- Rent estimate
- $1,630/mo HUD fair-market rent
- Property taxes
- $4,958/yr 2% cap on assessed value $247,900
- PITIA (assumed)
- $2,377/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $209/mo
- Lender DSCR (est.)
- 0.69 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 0/100
The property
- Beds / baths
- 2 / 2.5
- Living area
- 1,770 sq ft
- Lot
- 2,178 sq ft
- Year built
- 2008
- Property type
- Townhouse
- HOA
- $209/mo
- Flood zone
- X
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22093026
- Listed
- Jun 30, 2026
- Days on market
- 97
- Listing agent
- Christopher Smith
3176965922 · stevemac16@comcast.net - Price history
- First asked $310,000
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.