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
28score
↓ $10,000
$346,000
MLS
Street view902 Hearthside Ct
Brownsburg IN 46112 · Single Family · built 1997
4 bd2.5 ba3,850 sqft$90/sqft vs ZIP $180 −50%
1.00 lender DSCR (est.)
Rent covers the estimated payment 1.00× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,340/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.
50% under ZIP $/sqftverify conditionprice cut 3%
The underwriting
The numbers (estimates, illustrative)
$346,000List price
$2,340Rent estimate / mo
1.00Lender DSCR (est.)
$4,152Taxes / yr · assumed 1.2%
$180ZIP median $ / sqft
28/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,340 |
| − Mortgage (P&I) | −$1,814 |
| − Taxes | −$346 |
| − Insurance | −$144 |
| − HOA | −$24 |
| = Cash flow before vacancy & repairs | $11 |
The numbers
- Price
- $346,000
- $ / sq ft
- $90 ZIP median $180
- Rent estimate
- $2,340/mo HUD fair-market rent
- Property taxes
- $4,152/yr assumed 1.2% of price
- PITIA (assumed)
- $2,329/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $24/mo
- Lender DSCR (est.)
- 1.00 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 28/100 50% under ZIP $/sqft · verify condition · price cut 3%
The property
- Beds / baths
- 4 / 2.5
- Living area
- 3,850 sq ft
- Lot
- 10,019 sq ft
- Year built
- 1997
- Property type
- Single Family
- HOA
- $24/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22121392
- Listed
- Aug 20, 2026
- Days on market
- 46
- Listing agent
- Teresa Homan · MAINSTAY BROKERAGE LLC
6784773578 · teresa.homan@opendoor.com - Price history
- First asked $356,000 · previously $356,000 cut $10,000
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.