1 / 6
3score
New Construction
$312,895
MLS
Street view15047 Swallow Falls Way
Fishers IN 46037 · Townhouse · built 2026
3 bd2.5 ba1,706 sqft$183/sqft vs ZIP $175 +5%
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. $2,130/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.
The underwriting
The numbers (estimates, illustrative)
$312,895List price
$2,130Rent estimate / mo
0.94Lender DSCR (est.)
$3,755Taxes / yr · assumed 1.2%
$175ZIP median $ / sqft
3/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,130 |
| − Mortgage (P&I) | −$1,641 |
| − Taxes | −$313 |
| − Insurance | −$130 |
| − HOA | −$170 |
| = Cash flow before vacancy & repairs | $-124 |
The numbers
- Price
- $312,895
- $ / sq ft
- $183 ZIP median $175
- Rent estimate
- $2,130/mo HUD fair-market rent
- Property taxes
- $3,755/yr assumed 1.2% of price
- PITIA (assumed)
- $2,254/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
- 3/100
The property
- Beds / baths
- 3 / 2.5
- Living area
- 1,706 sq ft
- Lot
- 2,178 sq ft
- Year built
- 2026
- Property type
- Townhouse
- HOA
- $170/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- New Construction
- MLS #
- 22125162
- Listed
- Sep 11, 2026
- Days on market
- 24
- Listing agent
- Erin M. Hundley · Compass of Indiana, LLC
3174300866 · erin.hundley@compass.com - Price history
- First asked $312,895
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.