1 / 6
22score
New
$165,000
MLS
Street view1731 N Bosart Ave
Indianapolis IN 46218 · Single Family · built 1943
2 bd1 ba1,318 sqft$125/sqft vs ZIP $141 −11%
0.83 lender DSCR (est.)
Rent covers the estimated payment 0.83× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,097/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.
11% under ZIP $/sqftnew this weekbelow assessed valueregistered rental
The underwriting
The numbers (estimates, illustrative)
$165,000List price
$1,097Rent estimate / mo
0.83Lender DSCR (est.)
$4,648Taxes / yr · county assessor
$141ZIP median $ / sqft
22/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,097 |
| − Mortgage (P&I) | −$865 |
| − Taxes | −$387 |
| − Insurance | −$69 |
| = Cash flow before vacancy & repairs | $-224 |
The numbers
- Price
- $165,000
- $ / sq ft
- $125 ZIP median $141
- Rent estimate
- $1,097/mo ZIP + bedroom comps
- Property taxes
- $4,648/yr 2% cap on assessed value $232,400
- PITIA (assumed)
- $1,321/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 0.83 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 22/100 11% under ZIP $/sqft · new this week · below assessed value · registered rental
The property
- Beds / baths
- 2 / 1
- Living area
- 1,318 sq ft
- Lot
- 6,534 sq ft
- Year built
- 1943
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- Yes — registered with the city
The listing
- Source
- Standard
- MLS #
- 22129832
- Listed
- Oct 13, 2026
- Days on market
- 2
- Listing agent
- Milissa Shupert · Mark Dietel Realty, LLC
3173333726 · mashupert@gmail.com - Price history
- First asked $165,000
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.