1 / 6
19score
New Construction
$264,500
MLS
Street view209 N Keystone Ave
Indianapolis IN 46201 · Single Family · built 2026
4 bd3 ba2,300 sqft$115/sqft vs ZIP $141 −18%
0.96 lender DSCR (est.)
Rent covers the estimated payment 0.96× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,700/mo (ZIP + bedroom comps) ÷ 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.
18% under ZIP $/sqft
The underwriting
The numbers (estimates, illustrative)
$264,500List price
$1,700Rent estimate / mo
0.96Lender DSCR (est.)
$3,174Taxes / yr · assumed 1.2%
$141ZIP median $ / sqft
19/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,700 |
| − Mortgage (P&I) | −$1,387 |
| − Taxes | −$265 |
| − Insurance | −$110 |
| = Cash flow before vacancy & repairs | $-62 |
The numbers
- Price
- $264,500
- $ / sq ft
- $115 ZIP median $141
- Rent estimate
- $1,700/mo ZIP + bedroom comps
- Property taxes
- $3,174/yr assumed 1.2% of price
- PITIA (assumed)
- $1,762/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.96 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 19/100 18% under ZIP $/sqft
The property
- Beds / baths
- 4 / 3
- Living area
- 2,300 sq ft
- Lot
- 4,356 sq ft
- Year built
- 2026
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- —
- Registered rental
- No
The listing
- Source
- New Construction
- MLS #
- 22132916
- Listed
- Oct 23, 2026
- Days on market
- 8
- Listing agent
- Dustin Kelly · Trueblood Real Estate
3173706700 · dustin.kelly@live.com - Price history
- First asked $264,500
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.