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
6score
New Construction
$504,990
Triad
Street view3950 Club Ridge Estates Dr
Zionsville IN 46077 · Townhouse
3 bd2,157 sqft$234/sqft vs ZIP $251 −7%
0.69 lender DSCR (est.)
Rent covers the estimated payment 0.69× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,332/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)
$504,990List price
$2,332Rent estimate / mo
0.69Lender DSCR (est.)
$6,060Taxes / yr · assumed 1.2%
$251ZIP median $ / sqft
6/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,332 |
| − Mortgage (P&I) | −$2,648 |
| − Taxes | −$505 |
| − Insurance | −$210 |
| = Cash flow before vacancy & repairs | $-1,032 |
The numbers
- Price
- $504,990
- $ / sq ft
- $234 ZIP median $251
- Rent estimate
- $2,332/mo HUD fair-market rent
- Property taxes
- $6,060/yr assumed 1.2% of price
- PITIA (assumed)
- $3,364/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.69 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 6/100
The property
- Beds / baths
- 3 / —
- Living area
- 2,157 sq ft
- Lot
- —
- Year built
- —
- Property type
- Townhouse
- HOA
- None on record
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- New Construction
- MLS #
- —
- Listed
- Sep 23, 2026
- Days on market
- 12
- Listing agent
- Not on the feed — use the official listing link
- Price history
- First asked $504,990
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.