1 / 6
38score
New
$137,000
MLS
Street view233 Legends Creek Pl
Indianapolis IN 46229 · Condo · built 2002
2 bd2 ba1,442 sqft$95/sqft vs ZIP $138 −31%
0.90 lender DSCR (est.)
Rent covers the estimated payment 0.90× · walk-away floor 1.20 · low 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 assumed at 1.2% of price. Assumptions as of 2026-09-12.
31% under ZIP $/sqftnew this weekbelow assessed valueregistered rental
The underwriting
The numbers (estimates, illustrative)
$137,000List price
$1,098Rent estimate / mo
0.90Lender DSCR (est.)
$1,644Taxes / yr · assumed 1.2%
$138ZIP median $ / sqft
38/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,098 |
| − Mortgage (P&I) | −$718 |
| − Taxes | −$137 |
| − Insurance | −$57 |
| − HOA | −$307 |
| = Cash flow before vacancy & repairs | $-122 |
The numbers
- Price
- $137,000
- $ / sq ft
- $95 ZIP median $138
- Rent estimate
- $1,098/mo HUD fair-market rent
- Property taxes
- $1,644/yr assumed 1.2% of price
- PITIA (assumed)
- $1,220/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr, HOA $307/mo
- Lender DSCR (est.)
- 0.90 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 38/100 31% under ZIP $/sqft · new this week · below assessed value · registered rental
The property
- Beds / baths
- 2 / 2
- Living area
- 1,442 sq ft
- Lot
- 871 sq ft
- Year built
- 2002
- Property type
- Condo
- HOA
- $307/mo
- Flood zone
- None (Zone X)
- Registered rental
- Yes — registered with the city
The listing
- Source
- Standard
- MLS #
- 22128522
- Listed
- Oct 12, 2026
- Days on market
- 3
- Listing agent
- Victoria Pina Druley · Compass Indiana, LLC
3176288984 · gppigroupllc@gmail.com - Price history
- First asked $137,000
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.