1 / 6
15score
↓ $10,900New Construction
$279,000
MLS
Street view2560 Cabin Hill Rd
Indianapolis IN 46229 · Single Family · built 2012
3 bd2.5 ba2,151 sqft$130/sqft vs ZIP $139 −7%
0.91 lender DSCR (est.)
Rent covers the estimated payment 0.91× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,730/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.
price cut 4%
The underwriting
The numbers (estimates, illustrative)
$279,000List price
$1,730Rent estimate / mo
0.91Lender DSCR (est.)
$3,348Taxes / yr · assumed 1.2%
$139ZIP median $ / sqft
15/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,730 |
| − Mortgage (P&I) | −$1,463 |
| − Taxes | −$279 |
| − Insurance | −$116 |
| − HOA | −$34 |
| = Cash flow before vacancy & repairs | $-162 |
The numbers
- Price
- $279,000
- $ / sq ft
- $130 ZIP median $139
- Rent estimate
- $1,730/mo ZIP + bedroom comps
- Property taxes
- $3,348/yr assumed 1.2% of price
- PITIA (assumed)
- $1,892/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $34/mo
- Lender DSCR (est.)
- 0.91 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 15/100 price cut 4%
The property
- Beds / baths
- 3 / 2.5
- Living area
- 2,151 sq ft
- Lot
- 6,970 sq ft
- Year built
- 2012
- Property type
- Single Family
- HOA
- $34/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- New Construction
- MLS #
- 22115954
- Listed
- Jul 23, 2026
- Days on market
- 87
- Listing agent
- Gino Liongson · LLM Capital
3177093577 · gino.liongson@kw.com - Price history
- First asked $289,900 · previously $285,000 cut $10,900
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.