1 / 6
18score
New Construction
$616,985
MLS
Street view1262 Drury Dr
Westfield IN 46074 · Single Family · built 2026
5 bd4.5 ba3,736 sqft$165/sqft vs ZIP $211 −22%
0.63 lender DSCR (est.)
Rent covers the estimated payment 0.63× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,647/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.
22% under ZIP $/sqft
The underwriting
The numbers (estimates, illustrative)
$616,985List price
$2,647Rent estimate / mo
0.63Lender DSCR (est.)
$7,404Taxes / yr · assumed 1.2%
$211ZIP median $ / sqft
18/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,647 |
| − Mortgage (P&I) | −$3,236 |
| − Taxes | −$617 |
| − Insurance | −$257 |
| − HOA | −$79 |
| = Cash flow before vacancy & repairs | $-1,542 |
The numbers
- Price
- $616,985
- $ / sq ft
- $165 ZIP median $211
- Rent estimate
- $2,647/mo HUD fair-market rent
- Property taxes
- $7,404/yr assumed 1.2% of price
- PITIA (assumed)
- $4,189/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $79/mo
- Lender DSCR (est.)
- 0.63 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 18/100 22% under ZIP $/sqft
The property
- Beds / baths
- 5 / 4.5
- Living area
- 3,736 sq ft
- Lot
- 9,148 sq ft
- Year built
- 2026
- Property type
- Single Family
- HOA
- $79/mo
- Flood zone
- X
- Registered rental
- No
The listing
- Source
- New Construction
- MLS #
- 22131710
- Listed
- Oct 15, 2026
- Days on market
- 18
- Listing agent
- Erin M. Hundley · Compass of Indiana, LLC
3174300866 · erin.hundley@compass.com - Price history
- First asked $616,985
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.