1 / 6
0score
New Construction
$382,999
MLS
Street view3915 N Hawthorne Ln
Indianapolis IN 46226 · Multi-Family · built 2025
6 bd4 ba
0.70 lender DSCR (est.)
Rent covers the estimated payment 0.70× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,793/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)
$382,999List price
$1,793Rent estimate / mo
0.70Lender DSCR (est.)
$4,596Taxes / yr · assumed 1.2%
$119ZIP median $ / sqft
0/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,793 |
| − Mortgage (P&I) | −$2,008 |
| − Taxes | −$383 |
| − Insurance | −$160 |
| = Cash flow before vacancy & repairs | $-758 |
The numbers
- Price
- $382,999
- $ / sq ft
- —
- Rent estimate
- $1,793/mo HUD fair-market rent
- Property taxes
- $4,596/yr assumed 1.2% of price
- PITIA (assumed)
- $2,551/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.70 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 0/100
The property
- Beds / baths
- 6 / 4
- Living area
- —
- Lot
- 12,632 sq ft
- Year built
- 2025
- Property type
- Multi-Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- New Construction
- MLS #
- 22101845
- Listed
- May 14, 2026
- Days on market
- 171
- Listing agent
- Barbara Whiteside · Keller Williams Indy Metro Ne
3174143262 · barb@succeedrealestate.com - Price history
- First asked $382,999
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.