1 / 6
53score
$158,900
MLS
Street view1432 Waldemere Ave
Indianapolis IN 46241 · Single Family · built 1940
3 bd1 ba1,230 sqft$129/sqft vs ZIP $157 −18%
1.42 lender DSCR (est.)
Rent covers the estimated payment 1.42× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,715/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.
DSCR 1.4218% under ZIP $/sqftbelow assessed value
The underwriting
The numbers (estimates, illustrative)
$158,900List price
$1,715Rent estimate / mo
1.42Lender DSCR (est.)
$3,740Taxes / yr · county assessor
$157ZIP median $ / sqft
53/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,715 |
| − Mortgage (P&I) | −$833 |
| − Taxes | −$312 |
| − Insurance | −$66 |
| = Cash flow before vacancy & repairs | $504 |
The numbers
- Price
- $158,900
- $ / sq ft
- $129 ZIP median $157
- Rent estimate
- $1,715/mo ZIP + bedroom comps
- Property taxes
- $3,740/yr 2% cap on assessed value $187,000
- PITIA (assumed)
- $1,211/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.42 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 53/100 DSCR 1.42 · 18% under ZIP $/sqft · below assessed value
The property
- Beds / baths
- 3 / 1
- Living area
- 1,230 sq ft
- Lot
- 6,534 sq ft
- Year built
- 1940
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22112226
- Listed
- Jul 13, 2026
- Days on market
- 96
- Listing agent
- Freddy Rodriguez · Exp Realty, LLC
3175236161 · freddy.rodriguez@exprealty.com - Price history
- First asked $158,900
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.