1 / 6
18score
New↓ $10,000New Construction
$429,990
Triad
Street view7414 Leatherwood Dr
Indianapolis IN 46259 · Single Family · built 2026
5 bd3 ba3,175 sqft$135/sqft vs ZIP $150 −10%
0.68 lender DSCR (est.)
Rent covers the estimated payment 0.68× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,026/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.
9% under ZIP $/sqftprice cut 2%new this week
The underwriting
The numbers (estimates, illustrative)
$429,990List price
$2,026Rent estimate / mo
0.68Lender DSCR (est.)
$5,160Taxes / yr · assumed 1.2%
$150ZIP median $ / sqft
18/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,026 |
| − Mortgage (P&I) | −$2,255 |
| − Taxes | −$430 |
| − Insurance | −$179 |
| − HOA | −$106 |
| = Cash flow before vacancy & repairs | $-944 |
The numbers
- Price
- $429,990
- $ / sq ft
- $135 ZIP median $150
- Rent estimate
- $2,026/mo HUD fair-market rent
- Property taxes
- $5,160/yr assumed 1.2% of price
- PITIA (assumed)
- $2,970/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $106/mo
- Lender DSCR (est.)
- 0.68 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 18/100 9% under ZIP $/sqft · price cut 2% · new this week
The property
- Beds / baths
- 5 / 3
- Living area
- 3,175 sq ft
- Lot
- 8,712 sq ft
- Year built
- 2026
- Property type
- Single Family
- HOA
- $106/mo
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- New Construction
- MLS #
- —
- Listed
- Oct 12, 2026
- Days on market
- 3
- Listing agent
- Not on the feed — use the official listing link
- Price history
- First asked $439,990 · previously $439,990 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.