1 / 6
3score
$207,500
MLS
Street view526 Eagle Crest Dr
Brownsburg IN 46112 · Condo · built 1987
2 bd2 ba1,106 sqft$188/sqft vs ZIP $180 +4%
0.94 lender DSCR (est.)
Rent covers the estimated payment 0.94× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,496/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.
The underwriting
The numbers (estimates, illustrative)
$207,500List price
$1,496Rent estimate / mo
0.94Lender DSCR (est.)
$2,490Taxes / yr · assumed 1.2%
$180ZIP median $ / sqft
3/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,496 |
| − Mortgage (P&I) | −$1,088 |
| − Taxes | −$208 |
| − Insurance | −$86 |
| − HOA | −$207 |
| = Cash flow before vacancy & repairs | $-93 |
The numbers
- Price
- $207,500
- $ / sq ft
- $188 ZIP median $180
- Rent estimate
- $1,496/mo HUD fair-market rent
- Property taxes
- $2,490/yr assumed 1.2% of price
- PITIA (assumed)
- $1,589/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $207/mo
- Lender DSCR (est.)
- 0.94 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 3/100
The property
- Beds / baths
- 2 / 2
- Living area
- 1,106 sq ft
- Lot
- 2,178 sq ft
- Year built
- 1987
- Property type
- Condo
- HOA
- $207/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22117942
- Listed
- Aug 9, 2026
- Days on market
- 57
- Listing agent
- William Griffin · Cpr Real Estate, Llc
3175858500 · griffin@mbor.net - Price history
- First asked $207,500
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.