1 / 6
6score
$369,500
MLS
Street view5518 Royal Troon Way
Avon IN 46123 · Single Family · built 1994
4 bd2.5 ba2,230 sqft$166/sqft vs ZIP $167 −1%
0.98 lender DSCR (est.)
Rent covers the estimated payment 0.98× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,447/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)
$369,500List price
$2,447Rent estimate / mo
0.98Lender DSCR (est.)
$4,434Taxes / yr · assumed 1.2%
$167ZIP median $ / sqft
6/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,447 |
| − Mortgage (P&I) | −$1,938 |
| − Taxes | −$370 |
| − Insurance | −$154 |
| − HOA | −$27 |
| = Cash flow before vacancy & repairs | $-41 |
The numbers
- Price
- $369,500
- $ / sq ft
- $166 ZIP median $167
- Rent estimate
- $2,447/mo HUD fair-market rent
- Property taxes
- $4,434/yr assumed 1.2% of price
- PITIA (assumed)
- $2,488/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $27/mo
- Lender DSCR (est.)
- 0.98 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 6/100
The property
- Beds / baths
- 4 / 2.5
- Living area
- 2,230 sq ft
- Lot
- 17,860 sq ft
- Year built
- 1994
- Property type
- Single Family
- HOA
- $27/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22127834
- Listed
- Sep 27, 2026
- Days on market
- 8
- Listing agent
- Epps-elson Team, Broker · eXp Realty, LLC
3175900660 · kevin@eppselsonteam.com;kevinelsonrealtor@gmail.com - Price history
- First asked $369,500
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.