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
5score
New Construction
$425,517
MLS
Street view6942 Rusty Nail Ct
Brownsburg IN 46112 · Single Family · built 2026
4 bd2.5 ba2,515 sqft$169/sqft vs ZIP $180 −6%
0.83 lender DSCR (est.)
Rent covers the estimated payment 0.83× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,340/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)
$425,517List price
$2,340Rent estimate / mo
0.83Lender DSCR (est.)
$5,106Taxes / yr · assumed 1.2%
$180ZIP median $ / sqft
5/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,340 |
| − Mortgage (P&I) | −$2,231 |
| − Taxes | −$426 |
| − Insurance | −$177 |
| = Cash flow before vacancy & repairs | $-494 |
The numbers
- Price
- $425,517
- $ / sq ft
- $169 ZIP median $180
- Rent estimate
- $2,340/mo HUD fair-market rent
- Property taxes
- $5,106/yr assumed 1.2% of price
- PITIA (assumed)
- $2,834/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.83 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 5/100
The property
- Beds / baths
- 4 / 2.5
- Living area
- 2,515 sq ft
- Lot
- 13,504 sq ft
- Year built
- 2026
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- New Construction
- MLS #
- 22115651
- Listed
- Jul 27, 2026
- Days on market
- 70
- Listing agent
- Jamie Hall · Carpenter Realtors, Brownsburg
3176912002 · jhall@callcarpenter.com - Price history
- First asked $425,517
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.