Last confirmed active 17 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
3score
$329,000
MLS
Street view8615 Hudson Way
Brownsburg IN 46112 · Condo · built 2022
2 bd2 ba1,895 sqft$174/sqft vs ZIP $180 −4%
0.61 lender DSCR (est.)
Rent covers the estimated payment 0.61× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,485/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)
$329,000List price
$1,485Rent estimate / mo
0.61Lender DSCR (est.)
$3,948Taxes / yr · assumed 1.2%
$180ZIP median $ / sqft
3/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,485 |
| − Mortgage (P&I) | −$1,725 |
| − Taxes | −$329 |
| − Insurance | −$137 |
| − HOA | −$235 |
| = Cash flow before vacancy & repairs | $-941 |
The numbers
- Price
- $329,000
- $ / sq ft
- $174 ZIP median $180
- Rent estimate
- $1,485/mo HUD fair-market rent
- Property taxes
- $3,948/yr assumed 1.2% of price
- PITIA (assumed)
- $2,426/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $235/mo
- Lender DSCR (est.)
- 0.61 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 3/100
The property
- Beds / baths
- 2 / 2
- Living area
- 1,895 sq ft
- Lot
- 8,712 sq ft
- Year built
- 2022
- Property type
- Condo
- HOA
- $235/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22095800
- Listed
- Apr 20, 2026
- Days on market
- 168
- Listing agent
- Rhonda Smith · Carpenter Realtors, Brownsburg
3178524091 · brownsburg@callcarpenter.com - Price history
- First asked $329,000
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.