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
20score
↓ $50,000
$899,900
MLS
Street view21185 Bayhill Ct
Noblesville IN 46062 · Single Family · built 1993
4 bd4.5 ba5,567 sqft$162/sqft vs ZIP $185 −13%
0.38 lender DSCR (est.)
Rent covers the estimated payment 0.38× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $2,381/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.
12% under ZIP $/sqftprice cut 6%
The underwriting
The numbers (estimates, illustrative)
$899,900List price
$2,381Rent estimate / mo
0.38Lender DSCR (est.)
$13,328Taxes / yr · county assessor
$185ZIP median $ / sqft
20/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,381 |
| − Mortgage (P&I) | −$4,719 |
| − Taxes | −$1,111 |
| − Insurance | −$375 |
| − HOA | −$17 |
| = Cash flow before vacancy & repairs | $-3,841 |
The numbers
- Price
- $899,900
- $ / sq ft
- $162 ZIP median $185
- Rent estimate
- $2,381/mo HUD fair-market rent
- Property taxes
- $13,328/yr 2% cap on assessed value $666,400
- PITIA (assumed)
- $6,222/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $17/mo
- Lender DSCR (est.)
- 0.38 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 20/100 12% under ZIP $/sqft · price cut 6%
The property
- Beds / baths
- 4 / 4.5
- Living area
- 5,567 sq ft
- Lot
- 24,394 sq ft
- Year built
- 1993
- Property type
- Single Family
- HOA
- $17/mo
- Flood zone
- X
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22108222
- Listed
- Jul 8, 2026
- Days on market
- 89
- Listing agent
- Matt Mclaughlin · F.C. Tucker Company
3178437766 · mmcl@talktotucker.com - Price history
- First asked $949,900 · previously $949,900 cut $50,000
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.