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
13score
NewNew Construction
$426,990
Triad
Street view1276 Bugsy Pl
Avon IN 46123 · Single Family
4 bd3,021 sqft$141/sqft vs ZIP $167 −15%
0.85 lender DSCR (est.)
Rent covers the estimated payment 0.85× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,429/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.
15% under ZIP $/sqft
The underwriting
The numbers (estimates, illustrative)
$426,990List price
$2,429Rent estimate / mo
0.85Lender DSCR (est.)
$5,124Taxes / yr · assumed 1.2%
$167ZIP median $ / sqft
13/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,429 |
| − Mortgage (P&I) | −$2,239 |
| − Taxes | −$427 |
| − Insurance | −$178 |
| = Cash flow before vacancy & repairs | $-415 |
The numbers
- Price
- $426,990
- $ / sq ft
- $141 ZIP median $167
- Rent estimate
- $2,429/mo HUD fair-market rent
- Property taxes
- $5,124/yr assumed 1.2% of price
- PITIA (assumed)
- $2,844/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.85 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 13/100 15% under ZIP $/sqft
The property
- Beds / baths
- 4 / —
- Living area
- 3,021 sq ft
- Lot
- —
- Year built
- —
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- New Construction
- MLS #
- —
- Listed
- Oct 1, 2026
- Days on market
- 49 relisted — counted from when we first saw it
- Listing agent
- Not on the feed — use the official listing link
- Price history
- First asked $426,990
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.