1 / 6
11score
$225,000
MLS
Street view1852 Misty Lake Dr
Indianapolis IN 46260 · Single Family · built 1999
2 bd2.5 ba1,422 sqft$158/sqft vs ZIP $172 −8%
0.89 lender DSCR (est.)
Rent covers the estimated payment 0.89× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,550/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)
$225,000List price
$1,550Rent estimate / mo
0.89Lender DSCR (est.)
$4,678Taxes / yr · county assessor
$172ZIP median $ / sqft
11/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,550 |
| − Mortgage (P&I) | −$1,180 |
| − Taxes | −$390 |
| − Insurance | −$94 |
| − HOA | −$71 |
| = Cash flow before vacancy & repairs | $-185 |
The numbers
- Price
- $225,000
- $ / sq ft
- $158 ZIP median $172
- Rent estimate
- $1,550/mo ZIP + bedroom comps
- Property taxes
- $4,678/yr 2% cap on assessed value $233,900
- PITIA (assumed)
- $1,735/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $71/mo
- Lender DSCR (est.)
- 0.89 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 11/100 below assessed value
The property
- Beds / baths
- 2 / 2.5
- Living area
- 1,422 sq ft
- Lot
- 3,049 sq ft
- Year built
- 1999
- Property type
- Single Family
- HOA
- $71/mo
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22106483
- Listed
- Jul 22, 2026
- Days on market
- 87
- Listing agent
- Gurvinder Gill · Century 21 Scheetz
3178445111 · gill@c21scheetz.com - Price history
- First asked $225,000
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.