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
18score
↓ $10,000
$250,000
MLS
Street view399 Vinewood Dr S
Brownsburg IN 46112 · Condo · built 1994
2 bd2 ba1,581 sqft$158/sqft vs ZIP $180 −12%
0.80 lender DSCR (est.)
Rent covers the estimated payment 0.80× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,485/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.
12% under ZIP $/sqftprice cut 4%
The underwriting
The numbers (estimates, illustrative)
$250,000List price
$1,485Rent estimate / mo
0.80Lender DSCR (est.)
$3,000Taxes / yr · assumed 1.2%
$180ZIP median $ / sqft
18/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,485 |
| − Mortgage (P&I) | −$1,311 |
| − Taxes | −$250 |
| − Insurance | −$104 |
| − HOA | −$189 |
| = Cash flow before vacancy & repairs | $-369 |
The numbers
- Price
- $250,000
- $ / sq ft
- $158 ZIP median $180
- Rent estimate
- $1,485/mo HUD fair-market rent
- Property taxes
- $3,000/yr assumed 1.2% of price
- PITIA (assumed)
- $1,854/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $189/mo
- Lender DSCR (est.)
- 0.80 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 18/100 12% under ZIP $/sqft · price cut 4%
The property
- Beds / baths
- 2 / 2
- Living area
- 1,581 sq ft
- Lot
- 43,560 sq ft
- Year built
- 1994
- Property type
- Condo
- HOA
- $189/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22121271
- Listed
- Aug 22, 2026
- Days on market
- 44
- Listing agent
- Newkirk Realty
3175781141 · rob@newkirkrealty.net - Price history
- First asked $260,000 · previously $260,000 cut $10,000
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.