Last confirmed active 19 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
11score
$459,900
MLS
Street view8353 Tilly Mill Ln
Indianapolis IN 46278 · Single Family · built 2001
5 bd3.5 ba3,507 sqft$131/sqft vs ZIP $151 −13%
0.88 lender DSCR (est.)
Rent covers the estimated payment 0.88× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $2,929/mo (HUD fair-market rent) ÷ 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.
13% under ZIP $/sqft
The underwriting
The numbers (estimates, illustrative)
$459,900List price
$2,929Rent estimate / mo
0.88Lender DSCR (est.)
$8,322Taxes / yr · county assessor
$151ZIP median $ / sqft
11/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,929 |
| − Mortgage (P&I) | −$2,412 |
| − Taxes | −$694 |
| − Insurance | −$192 |
| − HOA | −$40 |
| = Cash flow before vacancy & repairs | $-408 |
The numbers
- Price
- $459,900
- $ / sq ft
- $131 ZIP median $151
- Rent estimate
- $2,929/mo HUD fair-market rent
- Property taxes
- $8,322/yr 2% cap on assessed value $416,100
- PITIA (assumed)
- $3,337/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $40/mo
- Lender DSCR (est.)
- 0.88 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 11/100 13% under ZIP $/sqft
The property
- Beds / baths
- 5 / 3.5
- Living area
- 3,507 sq ft
- Lot
- 34,412 sq ft
- Year built
- 2001
- Property type
- Single Family
- HOA
- $40/mo
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22111106
- Listed
- Jun 30, 2026
- Days on market
- 95
- Listing agent
- Alexandria Harris · Berkshire Hathaway HomeServices
3174500817 · alexharris@c21scheetz.com - Price history
- First asked $459,900
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.