1 / 6
5score
↓ $5,000
$310,000
MLS
Street view8583 Frosty Rose Dr
Avon IN 46123 · Single Family · built 2004
3 bd2 ba1,657 sqft$187/sqft vs ZIP $174 +8%
0.93 lender DSCR (est.)
Rent covers the estimated payment 0.93× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,959/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.
price cut 2%
The underwriting
The numbers (estimates, illustrative)
$310,000List price
$1,959Rent estimate / mo
0.93Lender DSCR (est.)
$3,720Taxes / yr · assumed 1.2%
$174ZIP median $ / sqft
5/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,959 |
| − Mortgage (P&I) | −$1,626 |
| − Taxes | −$310 |
| − Insurance | −$129 |
| − HOA | −$41 |
| = Cash flow before vacancy & repairs | $-147 |
The numbers
- Price
- $310,000
- $ / sq ft
- $187 ZIP median $174
- Rent estimate
- $1,959/mo HUD fair-market rent
- Property taxes
- $3,720/yr assumed 1.2% of price
- PITIA (assumed)
- $2,106/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $41/mo
- Lender DSCR (est.)
- 0.93 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 5/100 price cut 2%
The property
- Beds / baths
- 3 / 2
- Living area
- 1,657 sq ft
- Lot
- 13,939 sq ft
- Year built
- 2004
- Property type
- Single Family
- HOA
- $41/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22096079
- Listed
- Apr 17, 2026
- Days on market
- 199
- Listing agent
- Anthony Ostler - Re/max Centerstone-the Ostler Group · REMAX ONE
3178090707 · tony@theostlergroup.com - Price history
- First asked $315,000 · previously $315,000 cut $5,000
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.