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
40score
↓ $9,100
$279,900
MLS
Street view11910 Riley Dr
Zionsville IN 46077 · Condo · built 2009
3 bd2.5 ba1,900 sqft$147/sqft vs ZIP $251 −41%
1.04 lender DSCR (est.)
Rent covers the estimated payment 1.04× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,332/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.
41% under ZIP $/sqftprice cut 3%
The underwriting
The numbers (estimates, illustrative)
$279,900List price
$2,332Rent estimate / mo
1.04Lender DSCR (est.)
$3,359Taxes / yr · assumed 1.2%
$251ZIP median $ / sqft
40/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,332 |
| − Mortgage (P&I) | −$1,468 |
| − Taxes | −$280 |
| − Insurance | −$117 |
| − HOA | −$385 |
| = Cash flow before vacancy & repairs | $83 |
The numbers
- Price
- $279,900
- $ / sq ft
- $147 ZIP median $251
- Rent estimate
- $2,332/mo HUD fair-market rent
- Property taxes
- $3,359/yr assumed 1.2% of price
- PITIA (assumed)
- $2,249/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $385/mo
- Lender DSCR (est.)
- 1.04 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 40/100 41% under ZIP $/sqft · price cut 3%
The property
- Beds / baths
- 3 / 2.5
- Living area
- 1,900 sq ft
- Lot
- —
- Year built
- 2009
- Property type
- Condo
- HOA
- $385/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22121951
- Listed
- Aug 24, 2026
- Days on market
- 42
- Listing agent
- Jie Zhou · Myl Realty, Llc
3177647472 · zhoujiehy@gmail.com - Price history
- First asked $289,000 · previously $289,000 cut $9,100
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.