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
3score
↓ $15,100
$979,900
MLS
Street view2350 Waterside Cir
Avon IN 46123 · Single Family · built 2016
4 bd4.5 ba4,978 sqft$197/sqft vs ZIP $167 +18%
0.37 lender DSCR (est.)
Rent covers the estimated payment 0.37× · 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.
price cut 2%
The underwriting
The numbers (estimates, illustrative)
$979,900List price
$2,429Rent estimate / mo
0.37Lender DSCR (est.)
$11,759Taxes / yr · assumed 1.2%
$167ZIP median $ / sqft
3/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,429 |
| − Mortgage (P&I) | −$5,139 |
| − Taxes | −$980 |
| − Insurance | −$408 |
| − HOA | −$24 |
| = Cash flow before vacancy & repairs | $-4,122 |
The numbers
- Price
- $979,900
- $ / sq ft
- $197 ZIP median $167
- Rent estimate
- $2,429/mo HUD fair-market rent
- Property taxes
- $11,759/yr assumed 1.2% of price
- PITIA (assumed)
- $6,551/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $24/mo
- Lender DSCR (est.)
- 0.37 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 3/100 price cut 2%
The property
- Beds / baths
- 4 / 4.5
- Living area
- 4,978 sq ft
- Lot
- 29,185 sq ft
- Year built
- 2016
- Property type
- Single Family
- HOA
- $24/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22111982
- Listed
- Jul 5, 2026
- Days on market
- 92
- Listing agent
- Vince Wall · Wall and Associates
3175908157 · vwall@wallandassociates.com - Price history
- First asked $995,000 · previously $995,000 cut $15,100
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.