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
21score
↓ $30,000
$769,000
MLS
Street view5118 Huntington Dr
Carmel IN 46033 · Single Family · built 1989
4 bd3.5 ba4,561 sqft$169/sqft vs ZIP $201 −16%
0.50 lender DSCR (est.)
Rent covers the estimated payment 0.50× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $2,752/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.
16% under ZIP $/sqftprice cut 4%
The underwriting
The numbers (estimates, illustrative)
$769,000List price
$2,752Rent estimate / mo
0.50Lender DSCR (est.)
$14,042Taxes / yr · county assessor
$201ZIP median $ / sqft
21/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,752 |
| − Mortgage (P&I) | −$4,033 |
| − Taxes | −$1,170 |
| − Insurance | −$320 |
| − HOA | −$21 |
| = Cash flow before vacancy & repairs | $-2,792 |
The numbers
- Price
- $769,000
- $ / sq ft
- $169 ZIP median $201
- Rent estimate
- $2,752/mo HUD fair-market rent
- Property taxes
- $14,042/yr 2% cap on assessed value $702,100
- PITIA (assumed)
- $5,544/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $21/mo
- Lender DSCR (est.)
- 0.50 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 21/100 16% under ZIP $/sqft · price cut 4%
The property
- Beds / baths
- 4 / 3.5
- Living area
- 4,561 sq ft
- Lot
- 14,810 sq ft
- Year built
- 1989
- Property type
- Single Family
- HOA
- $21/mo
- Flood zone
- X
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22111304
- Listed
- Jul 4, 2026
- Days on market
- 93
- Listing agent
- Nancy Stone · F.C. Tucker Company
3178034600 · nmspsych@msn.com - Price history
- First asked $799,000 · previously $799,000 cut $30,000
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.