1 / 6
5score
New
$350,000
MLS
Street view15821 Hargray Dr
Noblesville IN 46062 · Single Family · built 2014
3 bd2 ba1,580 sqft$222/sqft vs ZIP $185 +20%
0.82 lender DSCR (est.)
Rent covers the estimated payment 0.82× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,967/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.
new this week
The underwriting
The numbers (estimates, illustrative)
$350,000List price
$1,967Rent estimate / mo
0.82Lender DSCR (est.)
$4,200Taxes / yr · assumed 1.2%
$185ZIP median $ / sqft
5/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,967 |
| − Mortgage (P&I) | −$1,835 |
| − Taxes | −$350 |
| − Insurance | −$146 |
| − HOA | −$53 |
| = Cash flow before vacancy & repairs | $-417 |
The numbers
- Price
- $350,000
- $ / sq ft
- $222 ZIP median $185
- Rent estimate
- $1,967/mo HUD fair-market rent
- Property taxes
- $4,200/yr assumed 1.2% of price
- PITIA (assumed)
- $2,384/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $53/mo
- Lender DSCR (est.)
- 0.82 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 5/100 new this week
The property
- Beds / baths
- 3 / 2
- Living area
- 1,580 sq ft
- Lot
- 8,276 sq ft
- Year built
- 2014
- Property type
- Single Family
- HOA
- $53/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22128585
- Listed
- Oct 1, 2026
- Days on market
- 4
- Listing agent
- Melissa Barclay · eXp Realty, LLC
3174327479 · mbarclayrealtor@gmail.com - Price history
- First asked $350,000
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.