1 / 6
23score
↓ $25,100New Construction
$299,900
MLS
Street view7749 Silver Fox Dr
Indianapolis IN 46217 · Single Family · built 2025
3 bd3 ba2,014 sqft$149/sqft vs ZIP $164 −9%
0.90 lender DSCR (est.)
Rent covers the estimated payment 0.90× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,820/mo (ZIP + bedroom comps) ÷ 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.
9% under ZIP $/sqftprice cut 8%below assessed value
The underwriting
The numbers (estimates, illustrative)
$299,900List price
$1,820Rent estimate / mo
0.90Lender DSCR (est.)
$3,599Taxes / yr · assumed 1.2%
$164ZIP median $ / sqft
23/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,820 |
| − Mortgage (P&I) | −$1,573 |
| − Taxes | −$300 |
| − Insurance | −$125 |
| − HOA | −$23 |
| = Cash flow before vacancy & repairs | $-201 |
The numbers
- Price
- $299,900
- $ / sq ft
- $149 ZIP median $164
- Rent estimate
- $1,820/mo ZIP + bedroom comps
- Property taxes
- $3,599/yr assumed 1.2% of price
- PITIA (assumed)
- $2,021/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $23/mo
- Lender DSCR (est.)
- 0.90 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 23/100 9% under ZIP $/sqft · price cut 8% · below assessed value
The property
- Beds / baths
- 3 / 3
- Living area
- 2,014 sq ft
- Lot
- 5,663 sq ft
- Year built
- 2025
- Property type
- Single Family
- HOA
- $23/mo
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- New Construction
- MLS #
- 22053242
- Listed
- Oct 15, 2025
- Days on market
- 367
- Listing agent
- Karl Vierling · Carpenter Realtors, Greenwood
8122021646 · karlvierling@gmail.com - Price history
- First asked $325,000 · previously $325,000 cut $25,100
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.