Last confirmed active 18 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
0score
New Construction
$1,500,000
MLS
Street view21080 Thornborough Dr
Westfield IN 46074 · Single Family · built 2026
5 bd4.5 ba5,282 sqft$284/sqft vs ZIP $210 +35%
0.27 lender DSCR (est.)
Rent covers the estimated payment 0.27× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,703/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.
The underwriting
The numbers (estimates, illustrative)
$1,500,000List price
$2,703Rent estimate / mo
0.27Lender DSCR (est.)
$18,000Taxes / yr · assumed 1.2%
$210ZIP median $ / sqft
0/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,703 |
| − Mortgage (P&I) | −$7,866 |
| − Taxes | −$1,500 |
| − Insurance | −$625 |
| − HOA | −$88 |
| = Cash flow before vacancy & repairs | $-7,376 |
The numbers
- Price
- $1,500,000
- $ / sq ft
- $284 ZIP median $210
- Rent estimate
- $2,703/mo HUD fair-market rent
- Property taxes
- $18,000/yr assumed 1.2% of price
- PITIA (assumed)
- $10,079/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $88/mo
- Lender DSCR (est.)
- 0.27 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 0/100
The property
- Beds / baths
- 5 / 4.5
- Living area
- 5,282 sq ft
- Lot
- 12,197 sq ft
- Year built
- 2026
- Property type
- Single Family
- HOA
- $88/mo
- Flood zone
- X
- Registered rental
- No
The listing
- Source
- New Construction
- MLS #
- 22096268
- Listed
- Apr 25, 2026
- Days on market
- 163
- Listing agent
- John Pacilio · eXp Realty, LLC
3175699662 · john@johnpacilio.com - Price history
- First asked $1,500,000
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.