1 / 6
32score
$189,999
MLS
Street view2438 N Goodlet Ave
Indianapolis IN 46222 · Single Family · built 1959
3 bd2 ba1,077 sqft$176/sqft vs ZIP $153 +15%
1.39 lender DSCR (est.)
Rent covers the estimated payment 1.39× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,775/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.
DSCR 1.39
The underwriting
The numbers (estimates, illustrative)
$189,999List price
$1,775Rent estimate / mo
1.39Lender DSCR (est.)
$2,372Taxes / yr · county assessor
$153ZIP median $ / sqft
32/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,775 |
| − Mortgage (P&I) | −$996 |
| − Taxes | −$198 |
| − Insurance | −$79 |
| = Cash flow before vacancy & repairs | $502 |
The numbers
- Price
- $189,999
- $ / sq ft
- $176 ZIP median $153
- Rent estimate
- $1,775/mo ZIP + bedroom comps
- Property taxes
- $2,372/yr 2% cap on assessed value $118,600
- PITIA (assumed)
- $1,273/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.39 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 32/100 DSCR 1.39
The property
- Beds / baths
- 3 / 2
- Living area
- 1,077 sq ft
- Lot
- 5,227 sq ft
- Year built
- 1959
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- —
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22133185
- Listed
- Oct 23, 2026
- Days on market
- 9
- Listing agent
- Jesus Flores · West & Main Real Estate
3174278970 · jesus.flores@talktotucker.com - Price history
- First asked $189,999
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.