1 / 6
11score
↓ $100New Construction
$264,900
MLS
Street view22 E Regent St
Indianapolis IN 46225 · Single Family · built 2026
3 bd2.5 ba1,496 sqft$177/sqft vs ZIP $148 +20%
1.08 lender DSCR (est.)
Rent covers the estimated payment 1.08× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,900/mo (ZIP + bedroom comps) ÷ estimated monthly payment: 75% LTV, ~7.5% rate, 30‑yr term, insurance ~0.5%/yr, taxes assumed at 1.2% of price. Assumptions as of 2026-09-12.
price cut 0%
The underwriting
The numbers (estimates, illustrative)
$264,900List price
$1,900Rent estimate / mo
1.08Lender DSCR (est.)
$3,179Taxes / yr · assumed 1.2%
$148ZIP median $ / sqft
11/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,900 |
| − Mortgage (P&I) | −$1,389 |
| − Taxes | −$265 |
| − Insurance | −$110 |
| = Cash flow before vacancy & repairs | $136 |
The numbers
- Price
- $264,900
- $ / sq ft
- $177 ZIP median $148
- Rent estimate
- $1,900/mo ZIP + bedroom comps
- Property taxes
- $3,179/yr assumed 1.2% of price
- PITIA (assumed)
- $1,764/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.08 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 11/100 price cut 0%
The property
- Beds / baths
- 3 / 2.5
- Living area
- 1,496 sq ft
- Lot
- 3,485 sq ft
- Year built
- 2026
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- New Construction
- MLS #
- 22093952
- Listed
- May 8, 2026
- Days on market
- 162
- Listing agent
- Jeremy Sandlin · F.C. Tucker Company - Crosspoint
3174414675 · jeremy@talktotucker.com - Price history
- First asked $265,000 · previously $265,000 cut $100
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.