1 / 6
39score
↓ $50,500
$199,000
MLS
Street view126 N Drexel Ave
Indianapolis IN 46201 · Single Family · built 1907
3 bd2 ba1,905 sqft$104/sqft vs ZIP $141 −26%
1.01 lender DSCR (est.)
Rent covers the estimated payment 1.01× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,450/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.
26% under ZIP $/sqftprice cut 25%
The underwriting
The numbers (estimates, illustrative)
$199,000List price
$1,450Rent estimate / mo
1.01Lender DSCR (est.)
$3,660Taxes / yr · county assessor
$141ZIP median $ / sqft
39/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,450 |
| − Mortgage (P&I) | −$1,044 |
| − Taxes | −$305 |
| − Insurance | −$83 |
| = Cash flow before vacancy & repairs | $19 |
The numbers
- Price
- $199,000
- $ / sq ft
- $104 ZIP median $141
- Rent estimate
- $1,450/mo ZIP + bedroom comps
- Property taxes
- $3,660/yr 2% cap on assessed value $183,000
- PITIA (assumed)
- $1,431/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.01 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 39/100 26% under ZIP $/sqft · price cut 25%
The property
- Beds / baths
- 3 / 2
- Living area
- 1,905 sq ft
- Lot
- 10,890 sq ft
- Year built
- 1907
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22106353
- Listed
- Jun 11, 2026
- Days on market
- 128
- Listing agent
- Juan F. Cassella · F.C. Tucker Company - West
3177667867 · juan@cassellarealty.com - Price history
- First asked $249,500 · previously $219,000 cut $50,500
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.