1 / 6
35score
↓ $5,000
$219,900
MLS
Street view25 E Minnesota St
Indianapolis IN 46225 · Single Family · built 1895
2 bd2 ba1,746 sqft$126/sqft vs ZIP $148 −15%
1.11 lender DSCR (est.)
Rent covers the estimated payment 1.11× · walk-away floor 1.20 · high confidence
How we compute this
Rent est. $1,925/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.
15% under ZIP $/sqftprice cut 2%below assessed value
The underwriting
The numbers (estimates, illustrative)
$219,900List price
$1,925Rent estimate / mo
1.11Lender DSCR (est.)
$5,938Taxes / yr · county assessor
$148ZIP median $ / sqft
35/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,925 |
| − Mortgage (P&I) | −$1,153 |
| − Taxes | −$495 |
| − Insurance | −$92 |
| = Cash flow before vacancy & repairs | $185 |
The numbers
- Price
- $219,900
- $ / sq ft
- $126 ZIP median $148
- Rent estimate
- $1,925/mo ZIP + bedroom comps
- Property taxes
- $5,938/yr 2% cap on assessed value $296,900
- PITIA (assumed)
- $1,740/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.11 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 35/100 15% under ZIP $/sqft · price cut 2% · below assessed value
The property
- Beds / baths
- 2 / 2
- Living area
- 1,746 sq ft
- Lot
- 3,485 sq ft
- Year built
- 1895
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22125357
- Listed
- Sep 10, 2026
- Days on market
- 37
- Listing agent
- Terry Brown · CENTURY 21 Scheetz
3178145500 · tbrown@c21scheetz.com - Price history
- First asked $224,900 · previously $224,900 cut $5,000
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.