1 / 6
14score
$199,900
MLS
Street view5063 Fairway Dr
Avon IN 46123 · Condo · built 1978
2 bd2 ba1,377 sqft$145/sqft vs ZIP $174 −17%
0.91 lender DSCR (est.)
Rent covers the estimated payment 0.91× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,509/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.
16% under ZIP $/sqft
The underwriting
The numbers (estimates, illustrative)
$199,900List price
$1,509Rent estimate / mo
0.91Lender DSCR (est.)
$2,399Taxes / yr · assumed 1.2%
$174ZIP median $ / sqft
14/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,509 |
| − Mortgage (P&I) | −$1,048 |
| − Taxes | −$200 |
| − Insurance | −$83 |
| − HOA | −$325 |
| = Cash flow before vacancy & repairs | $-147 |
The numbers
- Price
- $199,900
- $ / sq ft
- $145 ZIP median $174
- Rent estimate
- $1,509/mo HUD fair-market rent
- Property taxes
- $2,399/yr assumed 1.2% of price
- PITIA (assumed)
- $1,656/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $325/mo
- Lender DSCR (est.)
- 0.91 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 14/100 16% under ZIP $/sqft
The property
- Beds / baths
- 2 / 2
- Living area
- 1,377 sq ft
- Lot
- —
- Year built
- 1978
- Property type
- Condo
- HOA
- $325/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22132318
- Listed
- Oct 20, 2026
- Days on market
- 14
- Listing agent
- Joseph Pritchett · Pritchett Property Group Llc
3174452197 · joepritchett322@gmail.com - Price history
- First asked $199,900
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.