1 / 6
24score
$479,900
MLS
Street view7094 Marstella Dr
Brownsburg IN 46112 · Single Family · built 1973
4 bd3 ba3,736 sqft$128/sqft vs ZIP $180 −29%
0.74 lender DSCR (est.)
Rent covers the estimated payment 0.74× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,358/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.
29% under ZIP $/sqft
The underwriting
The numbers (estimates, illustrative)
$479,900List price
$2,358Rent estimate / mo
0.74Lender DSCR (est.)
$5,759Taxes / yr · assumed 1.2%
$180ZIP median $ / sqft
24/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,358 |
| − Mortgage (P&I) | −$2,517 |
| − Taxes | −$480 |
| − Insurance | −$200 |
| = Cash flow before vacancy & repairs | $-839 |
The numbers
- Price
- $479,900
- $ / sq ft
- $128 ZIP median $180
- Rent estimate
- $2,358/mo HUD fair-market rent
- Property taxes
- $5,759/yr assumed 1.2% of price
- PITIA (assumed)
- $3,197/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.74 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 24/100 29% under ZIP $/sqft
The property
- Beds / baths
- 4 / 3
- Living area
- 3,736 sq ft
- Lot
- 30,056 sq ft
- Year built
- 1973
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22124617
- Listed
- Sep 6, 2026
- Days on market
- 29
- Listing agent
- Jason Alsup · Exp Realty, LLC
3172581399 · jasonalsupexp@gmail.com - Price history
- First asked $479,900
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.