Last confirmed active 18 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
7score
↓ $6,500
$322,500
MLS
Street view14126 Bay Willow Dr
Fishers IN 46037 · Townhouse · built 2021
3 bd2.5 ba1,896 sqft$170/sqft vs ZIP $175 −3%
0.84 lender DSCR (est.)
Rent covers the estimated payment 0.84× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $2,114/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.
price cut 2%
The underwriting
The numbers (estimates, illustrative)
$322,500List price
$2,114Rent estimate / mo
0.84Lender DSCR (est.)
$6,056Taxes / yr · county assessor
$175ZIP median $ / sqft
7/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,114 |
| − Mortgage (P&I) | −$1,691 |
| − Taxes | −$505 |
| − Insurance | −$134 |
| − HOA | −$200 |
| = Cash flow before vacancy & repairs | $-416 |
The numbers
- Price
- $322,500
- $ / sq ft
- $170 ZIP median $175
- Rent estimate
- $2,114/mo HUD fair-market rent
- Property taxes
- $6,056/yr 2% cap on assessed value $302,800
- PITIA (assumed)
- $2,530/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $200/mo
- Lender DSCR (est.)
- 0.84 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 7/100 price cut 2%
The property
- Beds / baths
- 3 / 2.5
- Living area
- 1,896 sq ft
- Lot
- 2,178 sq ft
- Year built
- 2021
- Property type
- Townhouse
- HOA
- $200/mo
- Flood zone
- X
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22116151
- Listed
- Jul 24, 2026
- Days on market
- 73
- Listing agent
- Meghan Turner · F.C. Tucker Company - Downtown
3176860612 · mturner@talktotucker.com - Price history
- First asked $329,000 · previously $329,000 cut $6,500
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.