1 / 6
0score
$425,000
MLS
Street view751 Hawthorne Dr
Carmel IN 46033 · Single Family · built 1976
3 bd2.5 ba1,751 sqft$243/sqft vs ZIP $202 +20%
0.78 lender DSCR (est.)
Rent covers the estimated payment 0.78× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,212/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)
$425,000List price
$2,212Rent estimate / mo
0.78Lender DSCR (est.)
$5,100Taxes / yr · assumed 1.2%
$202ZIP median $ / sqft
0/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,212 |
| − Mortgage (P&I) | −$2,229 |
| − Taxes | −$425 |
| − Insurance | −$177 |
| = Cash flow before vacancy & repairs | $-619 |
The numbers
- Price
- $425,000
- $ / sq ft
- $243 ZIP median $202
- Rent estimate
- $2,212/mo HUD fair-market rent
- Property taxes
- $5,100/yr assumed 1.2% of price
- PITIA (assumed)
- $2,831/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.78 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 0/100
The property
- Beds / baths
- 3 / 2.5
- Living area
- 1,751 sq ft
- Lot
- 13,939 sq ft
- Year built
- 1976
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- X
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22114268
- Listed
- Oct 16, 2026
- Days on market
- 17
- Listing agent
- Donna Towns · CENTURY 21 Scheetz
3176501550 · dtowns@c21scheetz.com - Price history
- First asked $425,000
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.