1 / 6
26score
$258,500
MLS
Street view10522 Creekside Woods Dr
Indianapolis IN 46239 · Single Family · built 1991
4 bd2.5 ba2,059 sqft$126/sqft vs ZIP $148 −15%
1.11 lender DSCR (est.)
Rent covers the estimated payment 1.11× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $2,093/mo (ZIP + bedroom comps) ÷ estimated monthly payment: 75% LTV, ~7.5% rate, 30‑yr term, insurance ~0.5%/yr, taxes from the county assessor. Assumptions as of 2026-09-12.
15% under ZIP $/sqft
The underwriting
The numbers (estimates, illustrative)
$258,500List price
$2,093Rent estimate / mo
1.11Lender DSCR (est.)
$4,832Taxes / yr · county assessor
$148ZIP median $ / sqft
26/100Deal Score
Monthly picture (illustrative)
| Rent est. | $2,093 |
| − Mortgage (P&I) | −$1,356 |
| − Taxes | −$403 |
| − Insurance | −$108 |
| − HOA | −$15 |
| = Cash flow before vacancy & repairs | $212 |
The numbers
- Price
- $258,500
- $ / sq ft
- $126 ZIP median $148
- Rent estimate
- $2,093/mo ZIP + bedroom comps
- Property taxes
- $4,832/yr 2% cap on assessed value $241,600
- PITIA (assumed)
- $1,881/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $15/mo
- Lender DSCR (est.)
- 1.11 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 26/100 15% under ZIP $/sqft
The property
- Beds / baths
- 4 / 2.5
- Living area
- 2,059 sq ft
- Lot
- 10,454 sq ft
- Year built
- 1991
- Property type
- Single Family
- HOA
- $15/mo
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22104813
- Listed
- May 28, 2026
- Days on market
- 142
- Listing agent
- Lian Maung · CrossRoads Link Realty
3174126476 · palungrealestate@yahoo.com - Price history
- First asked $258,500 · previously $249,500
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.