Last confirmed active 14 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
29score
New
$354,900
MLS
Street view10480 Watkins Dr
Indianapolis IN 46234 · Single Family · built 1998
3 bd2.5 ba3,128 sqft$113/sqft vs ZIP $160 −29%
0.85 lender DSCR (est.)
Rent covers the estimated payment 0.85× · walk-away floor 1.20 · low confidence
How we compute this
Rent est. $2,029/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.
29% under ZIP $/sqftnew this week
The underwriting
The numbers (estimates, illustrative)
$354,900List price
$2,029Rent estimate / mo
0.85Lender DSCR (est.)
$4,259Taxes / yr · assumed 1.2%
$160ZIP median $ / sqft
29/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,029 |
| − Mortgage (P&I) | −$1,861 |
| − Taxes | −$355 |
| − Insurance | −$148 |
| − HOA | −$21 |
| = Cash flow before vacancy & repairs | $-356 |
The numbers
- Price
- $354,900
- $ / sq ft
- $113 ZIP median $160
- Rent estimate
- $2,029/mo ZIP + bedroom comps
- Property taxes
- $4,259/yr assumed 1.2% of price
- PITIA (assumed)
- $2,385/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $21/mo
- Lender DSCR (est.)
- 0.85 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 29/100 29% under ZIP $/sqft · new this week
The property
- Beds / baths
- 3 / 2.5
- Living area
- 3,128 sq ft
- Lot
- 13,939 sq ft
- Year built
- 1998
- Property type
- Single Family
- HOA
- $21/mo
- Flood zone
- —
- Registered rental
- —
The listing
- Source
- Standard
- MLS #
- 22129633
- Listed
- Oct 4, 2026
- Days on market
- 4
- Listing agent
- Reba Evans · Carpenter Realtors, Brownsburg
3173318840 · revans@mibor.net - Price history
- First asked $354,900
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.