Last confirmed active 18 days ago — it may be under contract or sold since. Check the official listing before you act. Verify on Zillow · Redfin · Realtor.com
1 / 6
34score
↓ $20,000
$459,000
MLS
Street view7821 Edgemanor Ct
Indianapolis IN 46239 · Single Family · built 2007
4 bd2.5 ba4,728 sqft$97/sqft vs ZIP $148 −34%
0.63 lender DSCR (est.)
Rent covers the estimated payment 0.63× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $2,093/mo (ZIP + bedroom comps) ÷ estimated monthly payment: 75% LTV, ~7.5% rate, 30‑yr term, insurance ~0.5%/yr, taxes from the county assessor. Assumptions as of 2026-09-12.
34% under ZIP $/sqftprice cut 4%
The underwriting
The numbers (estimates, illustrative)
$459,000List price
$2,093Rent estimate / mo
0.63Lender DSCR (est.)
$8,312Taxes / yr · county assessor
$148ZIP median $ / sqft
34/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,093 |
| − Mortgage (P&I) | −$2,407 |
| − Taxes | −$693 |
| − Insurance | −$191 |
| − HOA | −$25 |
| = Cash flow before vacancy & repairs | $-1,223 |
The numbers
- Price
- $459,000
- $ / sq ft
- $97 ZIP median $148
- Rent estimate
- $2,093/mo ZIP + bedroom comps
- Property taxes
- $8,312/yr 2% cap on assessed value $415,600
- PITIA (assumed)
- $3,316/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $25/mo
- Lender DSCR (est.)
- 0.63 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 34/100 34% under ZIP $/sqft · price cut 4%
The property
- Beds / baths
- 4 / 2.5
- Living area
- 4,728 sq ft
- Lot
- 10,454 sq ft
- Year built
- 2007
- Property type
- Single Family
- HOA
- $25/mo
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22120713
- Listed
- Aug 21, 2026
- Days on market
- 43
- Listing agent
- David Hunter · David Hunter
3177249297 · david.myhuntergroup@gmail.com - Price history
- First asked $479,000 · previously $479,000 cut $20,000
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.