1 / 6
5score
$299,500
MLS
Street view1765 Heather Cir
Indianapolis IN 46229 · Single Family · built 1991
3 bd3 ba2,147 sqft$139/sqft vs ZIP $139 −0%
0.78 lender DSCR (est.)
Rent covers the estimated payment 0.78× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,730/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.
below assessed value
The underwriting
The numbers (estimates, illustrative)
$299,500List price
$1,730Rent estimate / mo
0.78Lender DSCR (est.)
$6,128Taxes / yr · county assessor
$139ZIP median $ / sqft
5/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,730 |
| − Mortgage (P&I) | −$1,571 |
| − Taxes | −$511 |
| − Insurance | −$125 |
| − HOA | −$15 |
| = Cash flow before vacancy & repairs | $-491 |
The numbers
- Price
- $299,500
- $ / sq ft
- $139 ZIP median $139
- Rent estimate
- $1,730/mo ZIP + bedroom comps
- Property taxes
- $6,128/yr 2% cap on assessed value $306,400
- PITIA (assumed)
- $2,221/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $15/mo
- Lender DSCR (est.)
- 0.78 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 5/100 below assessed value
The property
- Beds / baths
- 3 / 3
- Living area
- 2,147 sq ft
- Lot
- 16,988 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 #
- 22129612
- Listed
- Oct 9, 2026
- Days on market
- 9
- Listing agent
- Suzan Shoemaker · F.C. Tucker Company - East
3179794474 · suzan.shoemaker@talktotucker.com - Price history
- First asked $299,500
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.