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
10score
New↓ $11,000New Construction
$313,195
Triad
Street view15022 Swallow Falls Way
Fishers IN 46037 · Townhouse · built 2026
3 bd2 ba1,793 sqft$175/sqft vs ZIP $175 −0%
0.94 lender DSCR (est.)
Rent covers the estimated payment 0.94× · walk-away floor 1.20 · low 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 assumed at 1.2% of price. Assumptions as of 2026-09-12.
price cut 4%
The underwriting
The numbers (estimates, illustrative)
$313,195List price
$2,114Rent estimate / mo
0.94Lender DSCR (est.)
$3,758Taxes / yr · assumed 1.2%
$175ZIP median $ / sqft
10/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,114 |
| − Mortgage (P&I) | −$1,642 |
| − Taxes | −$313 |
| − Insurance | −$130 |
| − HOA | −$170 |
| = Cash flow before vacancy & repairs | $-142 |
The numbers
- Price
- $313,195
- $ / sq ft
- $175 ZIP median $175
- Rent estimate
- $2,114/mo HUD fair-market rent
- Property taxes
- $3,758/yr assumed 1.2% of price
- PITIA (assumed)
- $2,256/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $170/mo
- Lender DSCR (est.)
- 0.94 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 10/100 price cut 4%
The property
- Beds / baths
- 3 / 2
- Living area
- 1,793 sq ft
- Lot
- 2,178 sq ft
- Year built
- 2026
- Property type
- Townhouse
- HOA
- $170/mo
- Flood zone
- X
- Registered rental
- No
The listing
- Source
- New Construction
- MLS #
- —
- Listed
- Oct 2, 2026
- Days on market
- 49 relisted — counted from when we first saw it
- Listing agent
- Not on the feed — use the official listing link
- Price history
- First asked $324,195 · previously $324,195 cut $11,000
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.