1 / 6
12score
NewNew Construction
$309,690
Triad
Street view11647 Kylemore Dr
Indianapolis IN 46235 · Single Family · built 2026
5 bd3 ba2,422 sqft$128/sqft vs ZIP $139 −8%
0.79 lender DSCR (est.)
Rent covers the estimated payment 0.79× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,683/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.
8% under ZIP $/sqftnew this week
The underwriting
The numbers (estimates, illustrative)
$309,690List price
$1,683Rent estimate / mo
0.79Lender DSCR (est.)
$3,716Taxes / yr · assumed 1.2%
$139ZIP median $ / sqft
12/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,683 |
| − Mortgage (P&I) | −$1,624 |
| − Taxes | −$310 |
| − Insurance | −$129 |
| − HOA | −$67 |
| = Cash flow before vacancy & repairs | $-447 |
The numbers
- Price
- $309,690
- $ / sq ft
- $128 ZIP median $139
- Rent estimate
- $1,683/mo HUD fair-market rent
- Property taxes
- $3,716/yr assumed 1.2% of price
- PITIA (assumed)
- $2,130/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $67/mo
- Lender DSCR (est.)
- 0.79 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 12/100 8% under ZIP $/sqft · new this week
The property
- Beds / baths
- 5 / 3
- Living area
- 2,422 sq ft
- Lot
- 6,098 sq ft
- Year built
- 2026
- Property type
- Single Family
- HOA
- $67/mo
- Flood zone
- 100
- Registered rental
- No
The listing
- Source
- New Construction
- MLS #
- —
- Listed
- Oct 11, 2026
- Days on market
- 4
- Listing agent
- Not on the feed — use the official listing link
- Price history
- First asked $309,690
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.