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
10score
↓ $39,000New Construction
$505,990
MLS
Street view8829 Constitution Trl
Brownsburg IN 46112 · Single Family · built 2026
3 bd2 ba2,068 sqft$245/sqft vs ZIP $180 +36%
0.53 lender DSCR (est.)
Rent covers the estimated payment 0.53× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $1,929/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.
price cut 8%
The underwriting
The numbers (estimates, illustrative)
$505,990List price
$1,929Rent estimate / mo
0.53Lender DSCR (est.)
$6,072Taxes / yr · assumed 1.2%
$180ZIP median $ / sqft
10/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,929 |
| − Mortgage (P&I) | −$2,653 |
| − Taxes | −$506 |
| − Insurance | −$211 |
| − HOA | −$287 |
| = Cash flow before vacancy & repairs | $-1,728 |
The numbers
- Price
- $505,990
- $ / sq ft
- $245 ZIP median $180
- Rent estimate
- $1,929/mo HUD fair-market rent
- Property taxes
- $6,072/yr assumed 1.2% of price
- PITIA (assumed)
- $3,657/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $287/mo
- Lender DSCR (est.)
- 0.53 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 10/100 price cut 8%
The property
- Beds / baths
- 3 / 2
- Living area
- 2,068 sq ft
- Lot
- 8,189 sq ft
- Year built
- 2026
- Property type
- Single Family
- HOA
- $287/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- New Construction
- MLS #
- 22121661
- Listed
- Aug 21, 2026
- Days on market
- 45
- Listing agent
- Adolph Flores · Southern Touch Realty
3176066209 · adolphf@yahoo.com - Price history
- First asked $544,990 · previously $544,990 cut $39,000
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.