Last confirmed active 18 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
35score
↓ $25,100
$424,900
MLS
Street view2225 Silver Rose Dr
Avon IN 46123 · Single Family · built 2010
5 bd3 ba3,728 sqft$114/sqft vs ZIP $167 −32%
0.85 lender DSCR (est.)
Rent covers the estimated payment 0.85× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,429/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.
32% under ZIP $/sqftprice cut 6%
The underwriting
The numbers (estimates, illustrative)
$424,900List price
$2,429Rent estimate / mo
0.85Lender DSCR (est.)
$5,099Taxes / yr · assumed 1.2%
$167ZIP median $ / sqft
35/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,429 |
| − Mortgage (P&I) | −$2,228 |
| − Taxes | −$425 |
| − Insurance | −$177 |
| − HOA | −$35 |
| = Cash flow before vacancy & repairs | $-436 |
The numbers
- Price
- $424,900
- $ / sq ft
- $114 ZIP median $167
- Rent estimate
- $2,429/mo HUD fair-market rent
- Property taxes
- $5,099/yr assumed 1.2% of price
- PITIA (assumed)
- $2,865/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $35/mo
- Lender DSCR (est.)
- 0.85 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 35/100 32% under ZIP $/sqft · price cut 6%
The property
- Beds / baths
- 5 / 3
- Living area
- 3,728 sq ft
- Lot
- 13,939 sq ft
- Year built
- 2010
- Property type
- Single Family
- HOA
- $35/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22113485
- Listed
- Jul 14, 2026
- Days on market
- 83
- Listing agent
- Teresa Landgrave · Landgrave Realty, Llc
3172711700 · tjlandgrave@talktotucker.com - Price history
- First asked $450,000 · previously $450,000 cut $25,100
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.