1 / 6
21score
$129,000
MLS
Street view201 Hugo St
Indianapolis IN 46229 · Single Family · built 1936
2 bd1 ba930 sqft$139/sqft vs ZIP $138 +1%
1.14 lender DSCR (est.)
Rent covers the estimated payment 1.14× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,098/mo (HUD fair-market rent) ÷ 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)
$129,000List price
$1,098Rent estimate / mo
1.14Lender DSCR (est.)
$2,768Taxes / yr · county assessor
$138ZIP median $ / sqft
21/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,098 |
| − Mortgage (P&I) | −$676 |
| − Taxes | −$231 |
| − Insurance | −$54 |
| = Cash flow before vacancy & repairs | $137 |
The numbers
- Price
- $129,000
- $ / sq ft
- $139 ZIP median $138
- Rent estimate
- $1,098/mo HUD fair-market rent
- Property taxes
- $2,768/yr 2% cap on assessed value $138,400
- PITIA (assumed)
- $961/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.14 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 21/100 below assessed value
The property
- Beds / baths
- 2 / 1
- Living area
- 930 sq ft
- Lot
- 8,712 sq ft
- Year built
- 1936
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22124590
- Listed
- Sep 16, 2026
- Days on market
- 16
- Listing agent
- Chassidy King · CKing Real Estate Services LLC
3177975339 · chassidy.king@gmail.com - Price history
- First asked $129,000
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.