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
23score
$400,000
MLS
Street view4946 Beechwood Cir
Avon IN 46123 · Single Family · built 1980
4 bd3 ba3,283 sqft$122/sqft vs ZIP $167 −27%
0.90 lender DSCR (est.)
Rent covers the estimated payment 0.90× · 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.
27% under ZIP $/sqft
The underwriting
The numbers (estimates, illustrative)
$400,000List price
$2,429Rent estimate / mo
0.90Lender DSCR (est.)
$4,800Taxes / yr · assumed 1.2%
$167ZIP median $ / sqft
23/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,429 |
| − Mortgage (P&I) | −$2,098 |
| − Taxes | −$400 |
| − Insurance | −$167 |
| − HOA | −$22 |
| = Cash flow before vacancy & repairs | $-257 |
The numbers
- Price
- $400,000
- $ / sq ft
- $122 ZIP median $167
- Rent estimate
- $2,429/mo HUD fair-market rent
- Property taxes
- $4,800/yr assumed 1.2% of price
- PITIA (assumed)
- $2,686/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $22/mo
- Lender DSCR (est.)
- 0.90 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 23/100 27% under ZIP $/sqft
The property
- Beds / baths
- 4 / 3
- Living area
- 3,283 sq ft
- Lot
- 14,375 sq ft
- Year built
- 1980
- Property type
- Single Family
- HOA
- $22/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22089470
- Listed
- Mar 20, 2026
- Days on market
- 197
- Listing agent
- Larry Hicks · Hicks Realty Llc
3175907075 · hicksrealtyllc@gmail.com - Price history
- First asked $400,000
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.