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
8score
New Construction
$390,000
MLS
Street view58 N Kealing Ave
Indianapolis IN 46201 · Single Family · built 2025
5 bd3 ba3,080 sqft$127/sqft vs ZIP $141 −10%
0.64 lender DSCR (est.)
Rent covers the estimated payment 0.64× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,670/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.
10% under ZIP $/sqft
The underwriting
The numbers (estimates, illustrative)
$390,000List price
$1,670Rent estimate / mo
0.64Lender DSCR (est.)
$4,680Taxes / yr · assumed 1.2%
$141ZIP median $ / sqft
8/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,670 |
| − Mortgage (P&I) | −$2,045 |
| − Taxes | −$390 |
| − Insurance | −$163 |
| = Cash flow before vacancy & repairs | $-928 |
The numbers
- Price
- $390,000
- $ / sq ft
- $127 ZIP median $141
- Rent estimate
- $1,670/mo HUD fair-market rent
- Property taxes
- $4,680/yr assumed 1.2% of price
- PITIA (assumed)
- $2,598/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.64 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 8/100 10% under ZIP $/sqft
The property
- Beds / baths
- 5 / 3
- Living area
- 3,080 sq ft
- Lot
- 4,792 sq ft
- Year built
- 2025
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- New Construction
- MLS #
- 22066530
- Listed
- Oct 5, 2025
- Days on market
- 363
- Listing agent
- Jamesha Norwood · Exp Realty, LLC
3175072611 · jamesha@indyhomesource.com - Price history
- First asked $390,000
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.