1 / 6
9score
New
$320,000
MLS
Street view10436 Waverly Dr
Indianapolis IN 46234 · Single Family · built 2003
3 bd2.5 ba2,035 sqft$157/sqft vs ZIP $160 −2%
0.94 lender DSCR (est.)
Rent covers the estimated payment 0.94× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $2,025/mo (ZIP + bedroom comps) ÷ 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.
new this week
The underwriting
The numbers (estimates, illustrative)
$320,000List price
$2,025Rent estimate / mo
0.94Lender DSCR (est.)
$3,840Taxes / yr · assumed 1.2%
$160ZIP median $ / sqft
9/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,025 |
| − Mortgage (P&I) | −$1,678 |
| − Taxes | −$320 |
| − Insurance | −$133 |
| − HOA | −$23 |
| = Cash flow before vacancy & repairs | $-129 |
The numbers
- Price
- $320,000
- $ / sq ft
- $157 ZIP median $160
- Rent estimate
- $2,025/mo ZIP + bedroom comps
- Property taxes
- $3,840/yr assumed 1.2% of price
- PITIA (assumed)
- $2,154/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $23/mo
- Lender DSCR (est.)
- 0.94 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 9/100 new this week
The property
- Beds / baths
- 3 / 2.5
- Living area
- 2,035 sq ft
- Lot
- 9,148 sq ft
- Year built
- 2003
- Property type
- Single Family
- HOA
- $23/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22129016
- Listed
- Oct 12, 2026
- Days on market
- 3
- Listing agent
- Adriana Perez · Century 21 Scheetz
3175950021 · aperez@c21scheetz.com - Price history
- First asked $320,000
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.