1 / 6
26score
↓ $22,400
$577,500
MLS
Street view16789 Ayshire Dr
Fishers IN 46037 · Single Family · built 2022
5 bd5 ba3,912 sqft$148/sqft vs ZIP $177 −17%
0.58 lender DSCR (est.)
Rent covers the estimated payment 0.58× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $2,520/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.
16% under ZIP $/sqftprice cut 4%below assessed value
The underwriting
The numbers (estimates, illustrative)
$577,500List price
$2,520Rent estimate / mo
0.58Lender DSCR (est.)
$12,120Taxes / yr · county assessor
$177ZIP median $ / sqft
26/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,520 |
| − Mortgage (P&I) | −$3,028 |
| − Taxes | −$1,010 |
| − Insurance | −$241 |
| − HOA | −$71 |
| = Cash flow before vacancy & repairs | $-1,830 |
The numbers
- Price
- $577,500
- $ / sq ft
- $148 ZIP median $177
- Rent estimate
- $2,520/mo HUD fair-market rent
- Property taxes
- $12,120/yr 2% cap on assessed value $606,000
- PITIA (assumed)
- $4,350/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $71/mo
- Lender DSCR (est.)
- 0.58 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 26/100 16% under ZIP $/sqft · price cut 4% · below assessed value
The property
- Beds / baths
- 5 / 5
- Living area
- 3,912 sq ft
- Lot
- 13,504 sq ft
- Year built
- 2022
- Property type
- Single Family
- HOA
- $71/mo
- Flood zone
- X
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22132701
- Listed
- Oct 23, 2026
- Days on market
- 11
- Listing agent
- Brian Livingston · F.C. Tucker Company - Fishers/Geist
3174310809 · livingindy@aol.com - Price history
- First asked $599,900 · previously $599,900 cut $22,400
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.