Last confirmed active 19 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
20score
New↓ $20,000New Construction
$314,995
Triad
Street view11828 Cotterill Way
Indianapolis IN 46235 · Single Family · built 2026
5 bd3 ba2,422 sqft$130/sqft vs ZIP $138 −6%
0.77 lender DSCR (est.)
Rent covers the estimated payment 0.77× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,670/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 6%new this week
The underwriting
The numbers (estimates, illustrative)
$314,995List price
$1,670Rent estimate / mo
0.77Lender DSCR (est.)
$3,780Taxes / yr · assumed 1.2%
$138ZIP median $ / sqft
20/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,670 |
| − Mortgage (P&I) | −$1,652 |
| − Taxes | −$315 |
| − Insurance | −$131 |
| − HOA | −$67 |
| = Cash flow before vacancy & repairs | $-495 |
The numbers
- Price
- $314,995
- $ / sq ft
- $130 ZIP median $138
- Rent estimate
- $1,670/mo HUD fair-market rent
- Property taxes
- $3,780/yr assumed 1.2% of price
- PITIA (assumed)
- $2,165/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $67/mo
- Lender DSCR (est.)
- 0.77 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 20/100 price cut 6% · new this week
The property
- Beds / baths
- 5 / 3
- Living area
- 2,422 sq ft
- Lot
- 5,663 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
- Sep 30, 2026
- Days on market
- 2
- Listing agent
- Not on the feed — use the official listing link
- Price history
- First asked $334,995 · previously $334,995 cut $20,000
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.