1 / 6
5score
NewNew Construction
$581,670
Triad
Street view10451 Dragon Tree Way
Indianapolis IN 46239 · Single Family · built 2027
5 bd3.5 ba3,307 sqft$176/sqft vs ZIP $152 +16%
0.59 lender DSCR (est.)
Rent covers the estimated payment 0.59× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,301/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.
new this week
The underwriting
The numbers (estimates, illustrative)
$581,670List price
$2,301Rent estimate / mo
0.59Lender DSCR (est.)
$6,980Taxes / yr · assumed 1.2%
$152ZIP median $ / sqft
5/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,301 |
| − Mortgage (P&I) | −$3,050 |
| − Taxes | −$582 |
| − Insurance | −$242 |
| = Cash flow before vacancy & repairs | $-1,573 |
The numbers
- Price
- $581,670
- $ / sq ft
- $176 ZIP median $152
- Rent estimate
- $2,301/mo HUD fair-market rent
- Property taxes
- $6,980/yr assumed 1.2% of price
- PITIA (assumed)
- $3,874/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.59 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 5/100 new this week
The property
- Beds / baths
- 5 / 3.5
- Living area
- 3,307 sq ft
- Lot
- 0.274 acres
- Year built
- 2027
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- New Construction
- MLS #
- —
- Listed
- Sep 30, 2026
- Days on market
- 4
- Listing agent
- Not on the feed — use the official listing link
- Price history
- First asked $581,670
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.